| Revenue | DKK 12,3M | -11% |
| EBITDA | DKK 1M | -77% |
| Net profit | DKK 937K | -73% |
| Total assets | DKK 9,9M | -15% |
| Equity | DKK 7,6M | -20% |
| Employees | 11 | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 4.289 | 10.338 | 13.796 | 12.258 |
| Staff expenses | -2.621 | -6.241 | -9.457 | -11.239 |
| EBITDA | 1.669 | 4.098 | 4.339 | 1.019 |
| Depreciation & amort. | -36 | -46 | -107 | -145 |
| EBIT | 1.632 | 4.052 | 4.231 | 874 |
| Net financials | -3 | -8 | 251 | 347 |
| Profit before tax | 1.629 | 4.044 | 4.482 | 1.220 |
| Tax | 358 | 882 | 1.011 | 283 |
| Net profit | 1.270 | 3.162 | 3.471 | 937 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 2.264 | 8.610 | 11.642 | 9.859 |
| Equity | 1.310 | 4.503 | 9.407 | 7.561 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 929 | 4.107 | 2.232 | 2.299 |
| Total debt | 929 | 4.107 | 2.232 | 2.299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2023 | — | — |
DS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JR Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Daniel Schmidt Holding ApS | Company | 33.3% | 50.0% | 2024 |
Jonas Karlsen Holding ApS | Company | 33.3% | 50.0% | 2024 |
Florian Preis Holding ApS | Company | 5.0% | 0.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Tobias Karlsen | Management | 0 companies |
| Daniel Schmidt | Chief Executive Officer | 0 companies |
| Jens Rommer | Management | 0 companies |
| Jacob Alexander Peitersen | Board of Directors | 0 companies |
| Camilla Andrea Harder Hartvig | Board of Directors | 0 companies |
| Nicolai Christoffer Bjørndal Hesdorf | Chairman | 0 companies |