| Revenue | DKK 1M | +17% |
| EBITDA | DKK 1M | +206% |
| Net profit | DKK 521K | +2062% |
| Total assets | DKK 16,9M | +2% |
| Equity | DKK 11,1M | +98% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 46 | -49 | -103 | 870 | 1.020 |
| Staff expenses | -728 | -1.259 | -544 | -0 | -0 |
| EBITDA | -683 | -1.309 | 1.671 | 333 | 1.020 |
| Depreciation & amort. | -0 | -206 | -1.647 | -61 | -0 |
| EBIT | -683 | -1.514 | 24 | 272 | 1.020 |
| Net financials | -47 | -97 | -349 | -241 | -353 |
| Profit before tax | -729 | -1.611 | -325 | 31 | 668 |
| Tax | -222 | -344 | -72 | 7 | 147 |
| Net profit | -508 | -1.267 | -254 | 24 | 521 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.095 | 10.431 | 11.580 | 16.585 | 16.884 |
| Equity | 4.492 | 3.825 | 5.588 | 5.612 | 11.133 |
| Long-term debt | 0 | 4.766 | 4.462 | 4.139 | 3.469 |
| Short-term debt | 3.398 | 1.840 | 964 | 6.292 | 1.628 |
| Total debt | 3.398 | 6.606 | 5.426 | 10.431 | 5.096 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DS Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (2) | ||
MK Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
BØ Management | Management | 2021 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2022 | |
| Former (2) | ||
| Board of Directors | 2021 – 2023 | |
| Chairman | 2022 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Kjærsgaard Pedersen | Chief Executive Officer | 0 companies |
| Daniel Schmidt | Chief Executive Officer | 0 companies |
| Brian Øxenholt Engberg | Management | 0 companies |
| Karsten Bergholt Knudsen | Board of Directors | 0 companies |
| Daniel Faurholt | Chairman | 0 companies |
| Ronni Haastrup Madsen | Board of Directors | 0 companies |
| Morten Kjeldgaard | Chairman | 0 companies |