| Revenue | DKK 4,7M | +12% |
| EBITDA | DKK -928K | +33% |
| Net profit | DKK -1,2M | +29% |
| Total assets | DKK 1,4M | +10% |
| Equity | DKK -4,9M | -17% |
| Employees | 29 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 2.188 | 4.643 | 4.207 | 4.707 |
| Staff expenses | -3.655 | -5.391 | -5.590 | -5.636 |
| EBITDA | -1.467 | -748 | -1.382 | -928 |
| Depreciation & amort. | -49 | -130 | -151 | -174 |
| EBIT | -1.516 | -878 | -1.533 | -1.102 |
| Net financials | -2 | -123 | -166 | -96 |
| Profit before tax | -1.518 | -1.001 | -1.699 | -1.198 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -1.518 | -1.001 | -1.699 | -1.198 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 1.564 | 1.147 | 1.296 | 1.425 |
| Equity | -1.478 | -2.479 | -4.179 | -4.877 |
| Long-term debt | 1.241 | 2.168 | 1.972 | 2.395 |
| Short-term debt | 1.801 | 1.459 | 3.503 | 3.906 |
| Total debt | 3.042 | 3.626 | 5.475 | 6.302 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BJ Management | Management | 2025 |
| Former (2) | ||
RA Management | Management | 2020 – 2025 |
AP Management | Management | 2020 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Rhys Andrew Howell-Morgan | Management | 0 companies |
| Andre Philip Rossi-Tryde | Management | 0 companies |
| Bjarke Just Nielsen | Management | 0 companies |