| Revenue | DKK 6,2M | +269% |
| EBITDA | DKK 1,7M | +134% |
| Net profit | DKK 598K | +115% |
| Total assets | DKK 37,3M | +30% |
| Equity | DKK 4M | +17% |
| Employees | 6 | — |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | 10.257 | 1.681 | 6.208 |
| Staff expenses | -3.961 | -6.667 | -4.497 |
| EBITDA | 6.296 | -4.986 | 1.712 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | 6.296 | -4.986 | 1.712 |
| Net financials | -133 | 29 | -944 |
| Profit before tax | 6.163 | -4.957 | 767 |
| Tax | 1.356 | -1.090 | 169 |
| Net profit | 4.807 | -3.866 | 598 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Total assets | 15.882 | 28.827 | 37.342 |
| Equity | 7.307 | 3.440 | 4.039 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 8.576 | 25.386 | 33.303 |
| Total debt | 8.576 | 25.386 | 33.303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cornerstone Capital A/S | Company | 66.7% | 90.0% | 2025 |
Kjolefabrikken af 1961 A/S | Company | 20.0% | 0.0% | 2025 |
Islamovic Invest ApS | Company | 20.0% | 0.0% | 2025 |
Martho Invest ApS | Company | 5.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Marco Waranyoo Thomsen | Chief Executive Officer | 0 companies |
| Simon Henckel Harloff | Chief Executive Officer | 0 companies |
| Magnus Risager Thomsen | Chief Executive Officer | 0 companies |
| Frederik Poulsen | Board of Directors | 0 companies |
| Christian Larsen | Board of Directors | 0 companies |
| Finn Poulsen | Chairman | 0 companies |