| Revenue | DKK 679,9M | — |
| EBITDA | DKK 4,7M | +6001% |
| Net profit | DKK -6,2M | +46% |
| Total assets | DKK 435,3M | +105% |
| Equity | DKK 205,9M | -3% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 679.891 |
| Staff expenses | -0 | -0 | -0 | -0 | -303.730 |
| EBITDA | -19 | -17 | -0 | -79 | 4.662 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -19 | -17 | -0 | -79 | 4.662 |
| Net financials | -472 | 29.034 | -22 | -11.419 | -11.385 |
| Profit before tax | -491 | 29.017 | -23 | -11.498 | -6.723 |
| Tax | -8 | -49 | -0 | -16 | -476 |
| Net profit | -483 | 29.066 | -23 | -11.482 | -6.247 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 191.908 | 226.643 | 221 | 212.017 | 435.334 |
| Equity | 191.889 | 226.628 | 220 | 211.973 | 205.874 |
| Long-term debt | 0 | 0 | 0 | 0 | 8.690 |
| Short-term debt | 19 | 15 | 0 | 44 | 209.273 |
| Total debt | 19 | 15 | 0 | 44 | 217.963 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2025 | — | — |
OF Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
JOSManCo ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Flindt Nielsen | Management | 0 companies |
| Ole Fritz Adeler | Management | 0 companies |
| Kaspar Ronald Kristiansen | Chairman | 0 companies |
| Nicklas Skou Guldberg | Chairman | 0 companies |
| Joakim Sylvest Helm | Board of Directors | 0 companies |
| Rinaldo Rosendaal | Chairman | 0 companies |