| Revenue | DKK 3M | +876% |
| EBITDA | DKK 265K | +103% |
| Net profit | DKK 193K | +102% |
| Total assets | DKK 1,5M | -73% |
| Equity | DKK -9M | +2% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 1.742 | 3.982 | 309 | 3.020 |
| Staff expenses | -1.534 | -5.520 | -8.111 | -2.755 |
| EBITDA | 208 | -1.538 | -7.801 | 265 |
| Depreciation & amort. | -0 | -0 | -19 | -39 |
| EBIT | 208 | -1.538 | -7.821 | 226 |
| Net financials | -19 | 50 | -19 | -34 |
| Profit before tax | 189 | -1.489 | -7.840 | 193 |
| Tax | 46 | -2 | -0 | -0 |
| Net profit | 143 | -1.486 | -7.840 | 193 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 3.589 | 5.662 | 5.524 | 1.470 |
| Equity | 183 | -1.303 | -9.143 | -8.950 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 3.403 | 6.965 | 14.667 | 10.420 |
| Total debt | 3.403 | 6.965 | 14.667 | 10.420 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2021 | — | — |
GM Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Meier Rosenberg Davidsen | Management | 0 companies |
| Gordon Macleod | Management | 0 companies |
| Graham Stuart Mark Gaddes | Board of Directors | 0 companies |
| Stefano Capaldo | Chairman | 0 companies |
| Joanna Preston-Taylor | Board of Directors | 0 companies |
| Paul Rowlett | Board of Directors | 0 companies |
| Robert Paul Chapman | Board of Directors | 0 companies |