| Revenue | DKK 3K | -114% |
| EBITDA | DKK 3K | +114% |
| Net profit | DKK -108K | -180% |
| Total assets | DKK 588K | -30% |
| Equity | DKK -122K | -729% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 334 | 160 | -33 | -20 | 3 |
| Staff expenses | -492 | -160 | -0 | -0 | -0 |
| EBITDA | -158 | -0 | -33 | -20 | 3 |
| Depreciation & amort. | -2 | -28 | -0 | -0 | -137 |
| EBIT | -160 | -28 | -33 | -20 | -134 |
| Net financials | -6 | -7 | -17 | -30 | -2 |
| Profit before tax | -166 | -35 | -49 | -49 | -136 |
| Tax | -36 | -34 | -15 | -11 | -29 |
| Net profit | -131 | -1 | -34 | -38 | -108 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 148 | 528 | 920 | 844 | 588 |
| Equity | -91 | 58 | 24 | -15 | -122 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 233 | 424 | 745 | 709 | 590 |
| Total debt | 233 | 424 | 745 | 709 | 590 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Founder | Founder | 2021 | — | — |
MB Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN BALLISAGER HOLDING ApS | Company | 66.7% | 66.7% | 2022 |
CHRISTIAN WALDSTRØM ApS | Company | 15.0% | 15.0% | 2022 |
NoeRah ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Helsted | Founder | 0 companies |
| Morten Ballisager | Management | 0 companies |
| Tomas Ballisager | Board of Directors | 0 companies |
| Bjarke Nørkjær Rahbek | Board of Directors | 0 companies |
| Christian Waldstrøm | Board of Directors | 0 companies |