| Revenue | DKK -24,9M | +152% |
| EBITDA | DKK -39,7M | -97% |
| Net profit | DKK -39,6M | -139% |
| Total assets | DKK 104M | +302% |
| Equity | DKK -54M | -275% |
| Employees | 30 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | 3.203 | -9.854 | -24.851 |
| Staff expenses | -978 | -10.330 | -14.889 |
| EBITDA | 2.225 | -20.183 | -39.740 |
| Depreciation & amort. | -274 | -836 | -1.192 |
| EBIT | 1.952 | -21.020 | -40.932 |
| Net financials | 809 | -257 | -9.823 |
| Profit before tax | 2.761 | -21.277 | -50.755 |
| Tax | 606 | -4.678 | -11.161 |
| Net profit | 2.155 | -16.600 | -39.594 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 22.373 | 25.863 | 103.977 |
| Equity | 2.195 | -14.404 | -53.998 |
| Long-term debt | 583 | 19.248 | 102.338 |
| Short-term debt | 19.595 | 21.019 | 55.637 |
| Total debt | 20.178 | 40.267 | 157.975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Management | Management | 2023 | — | — |
MF Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Alexander Hovgaard Christiansen | Management | 0 companies |
| Mads Fibiger Rasmussen | Management | 0 companies |
| Ethan Jay Keller | Chairman | 0 companies |
| Mark Lawrence Stocker | Chairman | 0 companies |
| Inbar Miriam Schwartz | Board of Directors | 0 companies |
| Paul Michael Gelb | Board of Directors | 0 companies |