| Revenue | DKK 1,3M | -36% |
| EBITDA | DKK -1,1M | +3% |
| Net profit | DKK -892K | +23% |
| Total assets | DKK 4,4M | +4% |
| Equity | DKK 339K | +35% |
| Employees | 2 | — |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | 1.703 | 2.060 | 1.317 |
| Staff expenses | -2.537 | -3.194 | -2.413 |
| EBITDA | -834 | -1.134 | -1.095 |
| Depreciation & amort. | -103 | -134 | -201 |
| EBIT | -937 | -1.268 | -1.296 |
| Net financials | -64 | -87 | 33 |
| Profit before tax | -1.001 | -1.355 | -1.263 |
| Tax | -210 | -196 | -372 |
| Net profit | -790 | -1.159 | -892 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Total assets | 4.580 | 4.174 | 4.361 |
| Equity | 210 | 250 | 339 |
| Long-term debt | 2.253 | 1.113 | 67 |
| Short-term debt | 2.118 | 2.810 | 3.955 |
| Total debt | 4.371 | 3.923 | 4.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2022 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
BR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Christian Ellegaard | Management | 0 companies |
| Joachim Rutger Alexander van Reisen | Chief Executive Officer | 0 companies |
| Bruno Rahbek | Chief Executive Officer | 0 companies |
| Tom Rasmussen | Chief Executive Officer | 0 companies |
| Helge Normann Lervik | Board of Directors | 0 companies |
| Anna Katrine Ellegaard | Board of Directors | 0 companies |
| Ringo Cornelis Johannes Veenman | Board of Directors | 0 companies |
| Hendricus Simon Johannes de Brabander | Chairman | 0 companies |
| Adrianus Cornelis Marinus | Board of Directors | 0 companies |