| Revenue | DKK -649K | -64% |
| EBITDA | DKK -3,8M | +14% |
| Net profit | DKK -3M | +16% |
| Total assets | DKK 22,7M | +572% |
| Equity | DKK 22,3M | +641% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -727 | -1.717 | -1.692 | -1.787 | -649 |
| Staff expenses | -1.428 | -1.729 | -1.963 | -2.625 | -3.165 |
| EBITDA | -2.155 | -3.446 | -3.655 | -4.412 | -3.813 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.155 | -3.446 | -3.655 | -4.412 | -3.813 |
| Net financials | -39 | 2 | 6 | 12 | -5 |
| Profit before tax | -2.193 | -3.444 | -3.649 | -4.400 | -3.818 |
| Tax | -480 | -695 | -620 | -822 | -809 |
| Net profit | -1.713 | -2.749 | -3.029 | -3.578 | -3.010 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.873 | 2.054 | 2.494 | 3.384 | 22.737 |
| Equity | -1.673 | -4.422 | 2.202 | 3.011 | 22.310 |
| Long-term debt | 5.918 | 5.918 | 0 | 0 | 0 |
| Short-term debt | 627 | 558 | 291 | 373 | 428 |
| Total debt | 6.545 | 6.476 | 291 | 373 | 428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DØ Management | Management | 2021 | — | — |
PL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skycore Group Holding ApS | Company | 50.0% | 50.0% | 2026 |
| Individual | 10.0% | 10.0% | 2026 | |
Morph Capital III ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Øland Larsen | Management | 0 companies |
| Pere Llimos Muntal | Chief Executive Officer | 0 companies |
| Yngvi Reynberg Karlson | Board of Directors | 0 companies |
| Hans Kristian Hasselby-Andersen | Chairman | 0 companies |
| Ion Hauer | Board of Directors | 0 companies |
| Daniel Saias | Chairman | 0 companies |