| Revenue | DKK 24,5M | -46% |
| EBITDA | DKK -3M | -177% |
| Net profit | DKK 513K | +278% |
| Total assets | DKK 302M | +44% |
| Equity | DKK 261,3M | +201% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 62 | 69.294 | 46.515 | 45.201 | 24.478 |
| Staff expenses | -33 | -33.932 | -31.589 | -24.264 | -27.439 |
| EBITDA | 11 | 15.657 | 4.326 | 3.842 | -2.961 |
| Depreciation & amort. | -0 | -845 | -3.953 | -620 | -3.286 |
| EBIT | 11 | 14.812 | 373 | 3.222 | -6.247 |
| Net financials | 17 | 5.089 | -3.772 | -2.981 | 11.606 |
| Profit before tax | 28 | 19.901 | -3.399 | 241 | 5.359 |
| Tax | 4 | 2.217 | -296 | 530 | 4.846 |
| Net profit | 24 | 17.684 | -3.103 | -289 | 513 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 229 | 247.578 | 243.346 | 209.980 | 301.953 |
| Equity | 86 | 90.087 | 86.984 | 86.695 | 261.285 |
| Long-term debt | 128 | 134.579 | 1.954 | 2.059 | 2.089 |
| Short-term debt | 15 | 13.587 | 145.083 | 121.226 | 38.579 |
| Total debt | 143 | 148.166 | 147.037 | 123.285 | 40.668 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2025 |
| Former (2) | ||
TR Management | Management | 2022 – 2023 |
AG Management | Management | 2023 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2026 | |
| Chairman | 2025 | |
| Former (9) | ||
| Board of Directors | 2022 – 2022 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2022 – 2023 | |
| Chairman | 2022 – 2023 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2025 – 2026 | |
| Chairman | 2023 – 2025 | |
| Board of Directors | 2022 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2024 | |
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Rønnelund Brogaard | Management | 0 companies |
| Thomas Riddervold Wolff | Management | 0 companies |
| Anette Grotum | Management | 0 companies |
| Bjørn Allentoft | Board of Directors | 0 companies |
| Mikael Mosekilde | Board of Directors | 0 companies |
| Joakim Erik Nordblad | Board of Directors | 0 companies |
| Anders Brian Skov | Board of Directors | 0 companies |
| Michael Schrøder | Board of Directors | 0 companies |
| Sonny Hoffmann Nielsen | Board of Directors | 0 companies |
| Rikke Lykke Talchow | Chairman | 0 companies |
| Sanna-Mari Johanna Puhakainen | Board of Directors | 0 companies |
| Morten Madsen | Board of Directors | 0 companies |
| Tonny Nielsen | Chairman | 0 companies |
| Mette Seifert | Chairman | 0 companies |
| Thomas Colding-Jørgensen | Board of Directors | 0 companies |