| Revenue | DKK 2M | -55% |
| EBITDA | DKK -3,3M | -363% |
| Net profit | DKK -3,2M | -436% |
| Total assets | DKK 12,3M | +334% |
| Equity | DKK 9,6M | +557% |
| Employees | 15 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | 2.920 | 4.392 | 1.986 |
| Staff expenses | -1.725 | -3.139 | -5.282 |
| EBITDA | 1.195 | 1.253 | -3.296 |
| Depreciation & amort. | -0 | -31 | -182 |
| EBIT | 1.195 | 1.222 | -3.478 |
| Net financials | -4 | 1 | 12 |
| Profit before tax | 1.191 | 1.223 | -3.466 |
| Tax | 267 | 280 | -297 |
| Net profit | 924 | 943 | -3.169 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 1.597 | 2.844 | 12.340 |
| Equity | 1.216 | 1.459 | 9.590 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 358 | 1.083 | 2.750 |
| Total debt | 358 | 1.083 | 2.750 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2022 | — | — |
NM Management | Management | 2022 | — | — |
MF Management | Management | 2022 | — | — |
JL Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Magnus Frey Larsen Holding ApS | Company | 15.0% | 15.0% | 2026 |
Jakob Vang Glud Holding ApS | Company | 15.0% | 15.0% | 2026 |
N. Mikkelsen Holding ApS | Company | 15.0% | 15.0% | 2026 |
Dreamcraft Ventures Fund II K/S | Company | 10.0% | 10.0% | 2026 |
Upfin Fund I K/S | Company | 10.0% | 10.0% | 2026 |
| Individual | 10.0% | 10.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Vang Glud | Management | 0 companies |
| Nikolaj Mikkelsen | Management | 0 companies |
| Magnus Frey Kjeldskov Larsen | Management | 0 companies |
| Jens Langgaard Frøkjær | Management | 0 companies |
| Daniel Nyvang-Székely Mariussen | Board of Directors | 0 companies |
| Thomas Krogh Jensen | Board of Directors | 0 companies |
| Hans-Kristian Bjerregaard | Board of Directors | 0 companies |
| Krzysztof Piotr Bialkowski | Board of Directors | 0 companies |
| Jacob Christian Dahl | Chairman | 0 companies |
| Mathilde Marie Alice Lyet | Board of Directors | 0 companies |