| Revenue | DKK 13,9M | +17% |
| EBITDA | DKK 358K | -67% |
| Net profit | DKK 267K | -67% |
| Total assets | DKK 5,1M | +39% |
| Equity | DKK 1,4M | +24% |
| Employees | 16 | — |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | 5.449 | 11.893 | 13.881 |
| Staff expenses | -2.720 | -4.740 | -5.180 |
| EBITDA | -105 | 1.084 | 358 |
| Depreciation & amort. | -4 | -8 | -10 |
| EBIT | -109 | 1.077 | 348 |
| Net financials | -1 | -0 | 8 |
| Profit before tax | -110 | 1.077 | 355 |
| Tax | -24 | 255 | 88 |
| Net profit | -86 | 822 | 267 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Total assets | 1.412 | 3.703 | 5.144 |
| Equity | 314 | 1.136 | 1.403 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 1.056 | 2.480 | 3.655 |
| Total debt | 1.056 | 2.480 | 3.655 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NY Management | Management | 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Board of Directors | 2022 | |
| Former (2) | ||
| Board of Directors | 2022 – 2026 | |
| Board of Directors | 2022 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Nick Ylsø Aagren Larsen | Management | 0 companies |
| Martin Porsgaard | Board of Directors | 0 companies |
| Tommas Blicher Niss | Board of Directors | 0 companies |
| Henrik Hjortskov Balle | Chairman | 0 companies |
| Viktor Kristian Klitgaard | Board of Directors | 0 companies |
| John Krage | Board of Directors | 0 companies |