| Revenue | DKK 7,5M | +40% |
| EBITDA | DKK -4M | -255% |
| Net profit | DKK -3,6M | -222% |
| Total assets | DKK 5,3M | +20% |
| Equity | DKK -1,1M | +14% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 92 | 2.004 | 5.366 | 7.525 |
| Staff expenses | -1.089 | -1.793 | -6.492 | -11.520 |
| EBITDA | -997 | 211 | -1.126 | -3.995 |
| Depreciation & amort. | -0 | -39 | -187 | -388 |
| EBIT | -997 | 172 | -1.313 | -4.383 |
| Net financials | -8 | -8 | -117 | -194 |
| Profit before tax | -1.004 | 165 | -1.430 | -4.576 |
| Tax | -0 | -206 | -316 | -982 |
| Net profit | -1.004 | 371 | -1.115 | -3.594 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 191 | 1.921 | 4.418 | 5.289 |
| Equity | -504 | -133 | -1.248 | -1.077 |
| Long-term debt | 0 | 500 | 2.401 | 1.745 |
| Short-term debt | 696 | 1.555 | 3.264 | 4.621 |
| Total debt | 696 | 2.055 | 5.666 | 6.366 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dan Rose Johansen Holding ApS | Company | 25.0% | 25.0% | 2025 |
Stensdal A/S | Company | 25.0% | 25.0% | 2025 |
VASEHUS HOLDING A/S | Company | 10.0% | 10.0% | 2025 |
Claus Toxværd Holding ApS | Company | 10.0% | 10.0% | 2025 |
Bjergby ApS | Company | 10.0% | 10.0% | 2025 |
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 0.0% | 5.0% | 2022 | |
OLE SCHNEIDER HOLDING ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Rose Johansen | Chief Executive Officer | 0 companies |
| Søren Stensdal | Chairman | 0 companies |
| Ole Depping Schneider | Board of Directors | 0 companies |
| Henrik Aamann Nielsen | Board of Directors | 0 companies |
| Harald Næss | Chairman | 0 companies |
| Jens Vasehus | Board of Directors | 0 companies |
| Frants Ektora Moraitis | Board of Directors | 0 companies |
| Claus Toxværd Østergaard | Chairman | 0 companies |