| Revenue | DKK 112K | -90% |
| EBITDA | DKK -147K | +39% |
| Net profit | DKK -138K | +35% |
| Total assets | DKK 754K | -34% |
| Equity | DKK 23K | -96% |
| Employees | 1 | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 697 | 878 | 1.092 | 112 |
| Staff expenses | -445 | -1.411 | -1.333 | -259 |
| EBITDA | 252 | -533 | -241 | -147 |
| Depreciation & amort. | -6 | -8 | -8 | -8 |
| EBIT | 247 | -541 | -250 | -155 |
| Net financials | -20 | -13 | -20 | -20 |
| Profit before tax | 227 | -555 | -270 | -175 |
| Tax | 55 | -120 | -58 | -37 |
| Net profit | 172 | -435 | -212 | -138 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 294 | 1.032 | 1.144 | 754 |
| Equity | 212 | 774 | 562 | 23 |
| Long-term debt | 0 | 0 | 0 | 108 |
| Short-term debt | 81 | 258 | 582 | 623 |
| Total debt | 81 | 258 | 582 | 731 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2021 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
FS Management | Management | 2021 | — | — |
OD Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Johannes Timo Holding ApS | Company | 25.0% | 25.0% | 2023 |
HR. RØRBÆK HOLDING ApS | Company | 15.0% | 15.0% | 2023 |
PP CORP ApS | Company | 15.0% | 15.0% | 2023 |
O.SUNDQVIST Holding ApS | Company | 15.0% | 15.0% | 2023 |
FSNL Holding ApS | Company | 15.0% | 15.0% | 2023 |
| Individual | 5.0% | 5.0% | 2022 | |
NIKO JUNE ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Johanne Lundsgaard Jacobsen | Management | 0 companies |
| Johannes Timo Boving | Chief Executive Officer | 0 companies |
| Frederik Sonasson Nystrup-Larsen | Management | 0 companies |
| Oliver Daniel Sundqvist | Management | 0 companies |
| Philip Lotko Wormslev | Board of Directors | 0 companies |
| Daniel Rørbæk Jensen | Chairman | 0 companies |