| Revenue | DKK -777K | -66% |
| EBITDA | DKK -2,6M | +32% |
| Net profit | DKK -2,6M | +31% |
| Total assets | DKK 3M | -46% |
| Equity | DKK 2,8M | -48% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -87 | -1.181 | -7.766 | -2.307 | -777 |
| Staff expenses | -0 | -394 | -1.262 | -1.562 | -1.837 |
| EBITDA | -87 | -1.574 | -9.028 | -3.868 | -2.614 |
| Depreciation & amort. | -0 | -290 | -9.806 | -0 | -0 |
| EBIT | -87 | -1.864 | -18.834 | -3.868 | -2.614 |
| Net financials | -23 | -22 | 21 | 64 | 7 |
| Profit before tax | -109 | -1.886 | -18.813 | -3.805 | -2.607 |
| Tax | -0 | 2.157 | -2.157 | -0 | -0 |
| Net profit | -109 | -4.043 | -16.656 | -3.805 | -2.607 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.325 | 18.934 | 9.861 | 5.598 | 3.006 |
| Equity | 9.936 | 15.892 | 9.236 | 5.432 | 2.825 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 389 | 884 | 624 | 166 | 181 |
| Total debt | 389 | 884 | 624 | 166 | 181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2021 | — | — |
FE Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Munk Rebsdorf Holding ApS | Company | 50.0% | 50.0% | 2021 |
Freslo ApS | Company | 33.3% | 50.0% | 2021 |
Frans Ravn Holding ApS | Company | 15.0% | 0.0% | 2025 |
Fuse ApS | Company | 5.0% | 0.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Munk Rebsdorf | Management | 0 companies |
| Frans Ejner Ravn | Management | 0 companies |