| Revenue | DKK 1,9M | -89% |
| EBITDA | DKK -5,6M | +28% |
| Net profit | DKK -7,9M | -1% |
| Total assets | DKK 7,2M | -63% |
| Equity | DKK -8,9M | -830% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 15.159 | 26.946 | 34.469 | 17.743 | 1.907 |
| Staff expenses | -13.676 | -26.465 | -25.909 | -23.827 | -7.512 |
| EBITDA | 1.152 | 481 | 8.560 | -7.784 | -5.604 |
| Depreciation & amort. | -561 | -941 | -336 | -347 | -2.278 |
| EBIT | 591 | -460 | 8.223 | -8.131 | -7.882 |
| Net financials | -260 | -204 | -162 | -31 | -485 |
| Profit before tax | 331 | -665 | 8.061 | -8.162 | -8.367 |
| Tax | 145 | -83 | 1.776 | -320 | -455 |
| Net profit | 186 | -582 | 6.286 | -7.842 | -7.913 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 22.904 | 22.988 | 21.230 | 19.387 | 7.151 |
| Equity | 1.186 | 604 | 6.890 | -953 | -8.865 |
| Long-term debt | 2.310 | 2.385 | 4.463 | 2.547 | 0 |
| Short-term debt | 19.263 | 19.691 | 9.786 | 17.793 | 16.016 |
| Total debt | 21.573 | 22.076 | 14.249 | 20.340 | 16.016 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KM Management | Management | 2025 |
| Former (2) | ||
AH Management | Management | 2022 – 2025 |
PR Management | Management | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 2021 | |
| Former (4) | ||
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2021 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Hecht-Pedersen | Management | 0 companies |
| Peter Rishøj Jørgensen | Management | 0 companies |
| Karsten Mølgaard | Management | 0 companies |
| Fridalvur Virgarsson Tindskard | Board of Directors | 0 companies |
| Solva Hjelm | Board of Directors | 0 companies |
| Morten Brandborg | Board of Directors | 0 companies |
| Torben Stegenborg Andersen | Chairman | 0 companies |
| Gullak Arngrimsson Madsen | Board of Directors | 0 companies |
| Fridi Petur Magnusen | Board of Directors | 0 companies |