| Revenue | DKK 230K | -65% |
| EBITDA | DKK -790K | -186% |
| Net profit | DKK -698K | -141% |
| Total assets | DKK 756K | -35% |
| Equity | DKK -1M | -209% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 81 | -46 | 439 | 655 | 230 |
| Staff expenses | -0 | -0 | -531 | -931 | -1.020 |
| EBITDA | 79 | -60 | -93 | -276 | -790 |
| Depreciation & amort. | -0 | -0 | -14 | -14 | -14 |
| EBIT | 79 | -60 | -107 | -291 | -804 |
| Net financials | -0 | -0 | -19 | -81 | -90 |
| Profit before tax | 79 | -61 | -126 | -371 | -895 |
| Tax | 17 | -13 | -27 | -81 | -196 |
| Net profit | 62 | -47 | -99 | -290 | -698 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 168 | 121 | 1.526 | 1.157 | 756 |
| Equity | 102 | 55 | -44 | -334 | -1.032 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.671 |
| Short-term debt | 66 | 66 | 1.570 | 1.491 | 117 |
| Total debt | 66 | 66 | 1.570 | 1.491 | 1.788 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2021 | — | — |
SW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JC Management | Management | 2023 | — | — |
VS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J.C.S. Vangstrup Holding ApS | Company | 25.0% | 25.0% | 2025 |
SWP Holding ApS | Company | 25.0% | 25.0% | 2025 |
V. S. Søgaard Holding ApS | Company | 25.0% | 25.0% | 2025 |
NIRAS GRUPPEN A/S | Company | 5.0% | 5.0% | 2026 |
PG DEVELOPMENT ApS | Company | 5.0% | 5.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Hørlyk Friis | Management | 0 companies |
| Sofie Winge-Petersen | Chief Executive Officer | 0 companies |
| Johan Carl Smedegaard Vangstrup | Management | 0 companies |
| Victoria Strauss Søgaard | Management | 0 companies |
| Jacob Steen Ulv Larsen | Board of Directors | 0 companies |
| Nicolai Casper Raith Hansen | Chairman | 0 companies |
| Jens Holm Priergaard | Chairman | 0 companies |
| Peter Grøftehauge | Board of Directors | 0 companies |