| Revenue | DKK 7,8M | -25% |
| EBITDA | DKK 704K | -25% |
| Net profit | DKK 496K | +1066% |
| Total assets | DKK 8,1M | +11% |
| Equity | DKK 3M | +5% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -37 | 2.819 | 9.742 | 10.528 | 7.846 |
| Staff expenses | -0 | -2.588 | -9.390 | -9.594 | -7.142 |
| EBITDA | -37 | 232 | 353 | 934 | 704 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -37 | 232 | 353 | 934 | 704 |
| Net financials | -14 | -1.425 | -2.217 | -676 | -33 |
| Profit before tax | -51 | -1.193 | -1.864 | 258 | 672 |
| Tax | -2 | 54 | 92 | 215 | 176 |
| Net profit | -49 | -1.247 | -1.956 | 43 | 496 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 28 | 5.884 | 4.955 | 7.241 | 8.074 |
| Equity | -9 | 4.784 | 2.828 | 2.871 | 3.026 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 37 | 1.100 | 2.126 | 4.370 | 5.048 |
| Total debt | 37 | 1.100 | 2.126 | 4.370 | 5.048 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CZ Management | Management | 2021 |
MS Management | Management | 2025 |
| Former (1) | ||
CD Management | Management | 2022 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Board of Directors | 2025 | |
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Board of Directors | 2026 | |
| Former (2) | ||
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2026 | |
| Company | 25–33.32% | 25–33.32% | 2026 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 100% | 100% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Zibrandtsen | Management | 0 companies |
| Magnus Stagsted | Management | 0 companies |
| Christian Damsgaard Tost | Management | 0 companies |
| David Bøgevang Køster Christensen | Board of Directors | 0 companies |
| Cathrine Werthwein Andersen | Board of Directors | 0 companies |
| Pernille Følsgaard | Board of Directors | 0 companies |
| Jan-Ole Hansen | Board of Directors | 0 companies |
| Lasse Dehn-Baltzer | Board of Directors | 0 companies |
| Per Falholt | Board of Directors | 0 companies |
| Anders Leonhard Friedl | Board of Directors | 0 companies |
| Jacob Holst Vinther | Chairman | 0 companies |
| Anders Kynde Frederiksen | Board of Directors | 0 companies |