| Revenue | DKK 10,1M | +471% |
| EBITDA | DKK 1,1M | +153% |
| Net profit | DKK 825K | +150% |
| Total assets | DKK 25,1M | +117% |
| Equity | DKK 17,4M | +524% |
| Employees | 15 | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | -209 | 2.533 | 1.768 | 10.097 |
| Staff expenses | -0 | -1.471 | -3.812 | -9.016 |
| EBITDA | -209 | 1.062 | -2.043 | 1.081 |
| Depreciation & amort. | -0 | -34 | -90 | -177 |
| EBIT | -209 | 1.028 | -2.134 | 904 |
| Net financials | -1 | -6 | 14 | 36 |
| Profit before tax | -210 | 1.022 | -2.119 | 941 |
| Tax | -45 | 195 | -473 | 116 |
| Net profit | -164 | 828 | -1.647 | 825 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 306 | 5.028 | 11.572 | 25.083 |
| Equity | -124 | 4.429 | 2.782 | 17.370 |
| Long-term debt | 255 | 263 | 0 | 0 |
| Short-term debt | 175 | 126 | 8.776 | 6.391 |
| Total debt | 430 | 389 | 8.776 | 6.391 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RW Management | Management | 2022 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
MS Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AAM-Holding ApS | Company | 20.0% | 20.0% | 2025 |
Meroc Holding ApS | Company | 20.0% | 20.0% | 2025 |
NERD Holding ApS | Company | 20.0% | 20.0% | 2025 |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 | |
BLADT & CO. ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Ronni Winkler Østergaard | Management | 0 companies |
| Jesper Skou | Chief Executive Officer | 0 companies |
| Morten Skov Jørgensen | Management | 0 companies |
| Stefan Karlen | Board of Directors | 0 companies |
| Frank Madsen | Chairman | 0 companies |
| Matthias Schanze | Board of Directors | 0 companies |
| Kenny Erleben | Board of Directors | 0 companies |