| Revenue | DKK 3,4M | +337% |
| EBITDA | DKK -1,6M | +26% |
| Net profit | DKK -4M | -82% |
| Total assets | DKK 1,9M | -24% |
| Equity | DKK -3,2M | -481% |
| Employees | 24 | — |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | 324 | 768 | 3.353 |
| Staff expenses | -1.092 | -2.956 | -4.972 |
| EBITDA | -767 | -2.188 | -1.619 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | -767 | -2.188 | -1.619 |
| Net financials | -101 | -2 | -2.362 |
| Profit before tax | -869 | -2.190 | -3.981 |
| Tax | -0 | -0 | -0 |
| Net profit | -869 | -2.190 | -3.981 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Total assets | 4.499 | 2.446 | 1.856 |
| Equity | 3.769 | 829 | -3.153 |
| Long-term debt | 0 | 0 | 3.000 |
| Short-term debt | 731 | 1.617 | 1.871 |
| Total debt | 731 | 1.617 | 4.871 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LF Management | Management | 2022 |
| Former (1) | ||
HG Management | Management | 2022 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Board of Directors | 2023 | |
| Board of Directors | 2022 | |
| Former (1) | ||
| Board of Directors | 2023 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Line Friis Riggelsen | Management | 0 companies |
| Henrik Givskov Larson | Management | 0 companies |
| Steen McCormick | Board of Directors | 0 companies |
| Klaus Gad | Board of Directors | 0 companies |
| Rasmus Leth Johanson | Board of Directors | 0 companies |
| Carsten Led-Jensen | Chairman | 0 companies |
| Ole Kjeldgaard Nielsen | Board of Directors | 0 companies |
| Peter David Bredsdorff-Larsen | Board of Directors | 0 companies |