| Revenue | DKK 279K | -70% |
| EBITDA | DKK -157K | +61% |
| Net profit | DKK -214K | +49% |
| Total assets | DKK 1,3M | -47% |
| Equity | DKK 251K | +147% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|
| Revenue | 673 | 1.174 | 787 | 942 | 279 |
| Staff expenses | -693 | -867 | -1.221 | -1.341 | -436 |
| EBITDA | -20 | 307 | -434 | -399 | -157 |
| Depreciation & amort. | -0 | -0 | -18 | -72 | -39 |
| EBIT | -20 | 307 | -452 | -471 | -197 |
| Net financials | -6 | -16 | -16 | -62 | -40 |
| Profit before tax | -26 | 291 | -468 | -533 | -236 |
| Tax | -6 | 65 | -103 | -117 | -22 |
| Net profit | -20 | 226 | -365 | -416 | -214 |
| Item | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|
| Total assets | 689 | 2.023 | 2.563 | 2.510 | 1.338 |
| Equity | 20 | 246 | -119 | -535 | 251 |
| Long-term debt | 0 | 0 | 0 | 98 | 0 |
| Short-term debt | 670 | 1.775 | 2.682 | 2.947 | 1.087 |
| Total debt | 670 | 1.775 | 2.682 | 3.045 | 1.087 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Fd Management | Management | 2020 | — | — |
MB Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL BUNDGAARD HOLDING ApS | Company | 66.7% | 33.3% | 2025 |
Mads Frost Holdning ApS | Company | 25.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik de Claville Christiansen | Management | 0 companies |
| Michael Bundgaard | Management | 0 companies |