| Revenue | DKK 29,2M | -78% |
| EBITDA | DKK 3,4M | -59% |
| Net profit | DKK 866K | -20% |
| Total assets | DKK 79,2M | +49% |
| Equity | DKK 5,2M | +37% |
| Employees | 266 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 70.299 | 131.448 | 132.623 | 29.181 |
| Staff expenses | -68.720 | -119.533 | -124.465 | -24.882 |
| EBITDA | 1.580 | 11.915 | 8.158 | 3.356 |
| Depreciation & amort. | -988 | -10.628 | -6.583 | -3.006 |
| EBIT | 592 | 1.286 | 1.575 | 350 |
| Net financials | -54 | -227 | 92 | 678 |
| Profit before tax | 538 | 1.059 | 1.667 | 1.027 |
| Tax | 131 | 615 | 579 | 162 |
| Net profit | 406 | 444 | 1.088 | 866 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 52.531 | 43.288 | 53.055 | 79.214 |
| Equity | 896 | 2.155 | 3.786 | 5.203 |
| Long-term debt | 1.031 | 4.773 | 5.104 | 3.322 |
| Short-term debt | 50.604 | 36.360 | 44.166 | 70.689 |
| Total debt | 51.635 | 41.133 | 49.270 | 74.011 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2023 | — | — |
MS Founder | Founder | 2020 | — | — |
RG Management | Management | 2025 | — | — |
MT Management | Management | 2021 | — | — |
GJ Management | Management | 2023 | — | — |
MP Management | Management | 2020 | — | — |
SM Management | Management | 2020 | — | — |
RA Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Stahl Kristensen Hein | Management | 0 companies |
| Morten Stadil | Founder | 0 companies |
| Rainer Gugerel | Management | 0 companies |
| Morten Toft Boesen | Management | 0 companies |
| Gwenn Julien Réthoret | Management | 0 companies |
| Mark Philip Deumer | Management | 0 companies |
| Sophie Marie Versteege | Management | 0 companies |
| Ramón Argelaguet Vilaseca | Management | 0 companies |