| Revenue | DKK 1,1M | +35% |
| EBITDA | DKK 1,1M | +57% |
| Net profit | DKK 364K | +124% |
| Total assets | DKK 20,3M | +36% |
| Equity | DKK 4,9M | +290% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 581 | 1.145 | 1.052 | 841 | 1.138 |
| Staff expenses | -219 | -269 | -216 | -116 | -0 |
| EBITDA | 363 | 876 | 836 | 725 | 1.138 |
| Depreciation & amort. | -0 | -0 | -266 | -262 | -0 |
| EBIT | 363 | 876 | 570 | 463 | 1.138 |
| Net financials | -3 | -311 | -283 | -327 | -668 |
| Profit before tax | 360 | 565 | 287 | 136 | 470 |
| Tax | 83 | 140 | 123 | -27 | 106 |
| Net profit | 277 | 425 | 164 | 162 | 364 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.851 | 15.334 | 14.966 | 14.920 | 20.309 |
| Equity | 622 | 1.047 | 1.094 | 1.256 | 4.905 |
| Long-term debt | 8.440 | 13.321 | 12.933 | 12.544 | 14.084 |
| Short-term debt | 786 | 962 | 936 | 1.120 | 503 |
| Total debt | 9.226 | 14.283 | 13.869 | 13.664 | 14.587 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
ER Management | Management | 2026 |
MF Founder | Founder | 2021 |
PF Founder | Founder | 2021 |
| Former (1) | ||
MM Management | Management | 2025 – 2026 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Rask Gantzel Torbensen | Management | 0 companies |
| Morten Møller Nyborg | Management | 0 companies |
| Morten Frank Hansen | Founder | 0 companies |
| Peter Frank Hansen | Founder | 0 companies |