| Revenue | DKK 182K | -179% |
| EBITDA | DKK 246K | +247% |
| Net profit | DKK -117K | +75% |
| Total assets | DKK 1,4M | +12% |
| Equity | DKK -2,4M | -5% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -379 | -712 | -567 | -230 | 182 |
| Staff expenses | -0 | -0 | -18 | -165 | -229 |
| EBITDA | -345 | -659 | -503 | -167 | 246 |
| Depreciation & amort. | -34 | 53 | -64 | -63 | -63 |
| EBIT | -379 | -712 | -567 | -230 | 182 |
| Net financials | -4 | -3 | -7 | -7 | -6 |
| Profit before tax | -418 | -768 | -656 | -466 | -117 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -418 | -768 | -656 | -466 | -117 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 872 | 1.155 | 1.243 | 1.220 | 1.363 |
| Equity | -378 | -1.146 | -1.802 | -2.267 | -2.384 |
| Long-term debt | 418 | 1.186 | 1.842 | 2.307 | 2.424 |
| Short-term debt | 832 | 1.115 | 1.203 | 1.180 | 1.323 |
| Total debt | 1.250 | 2.300 | 3.045 | 3.487 | 3.748 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ND Chief Executive Officer | Chief Executive Officer | 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2025 | |
| Individual | 5–9.99% | 5–9.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolas Derrick Miller | Chief Executive Officer | 0 companies |
| Derrick Miller | Chairman | 0 companies |