| Revenue | DKK 228K | -132% |
| EBITDA | DKK -1,2M | +38% |
| Net profit | DKK -1,7M | +1% |
| Total assets | DKK 3,3M | +12% |
| Equity | DKK 2,7M | +132% |
| Employees | 3 | — |
| Item | 2023 | 2024 |
|---|---|---|
| Revenue | -716 | 228 |
| Staff expenses | -1.143 | -1.384 |
| EBITDA | -1.860 | -1.155 |
| Depreciation & amort. | -149 | -482 |
| EBIT | -2.009 | -1.638 |
| Net financials | -53 | -36 |
| Profit before tax | -2.062 | -1.674 |
| Tax | -367 | -0 |
| Net profit | -1.696 | -1.674 |
| Item | 2023 | 2024 |
|---|---|---|
| Total assets | 2.948 | 3.305 |
| Equity | 1.177 | 2.733 |
| Long-term debt | 0 | 0 |
| Short-term debt | 1.771 | 572 |
| Total debt | 1.771 | 572 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Founder | Founder | 2023 | — | — |
PZ Founder | Founder | 2023 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
AŽ Founder | Founder | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bifrost Forge ApS | Company | 33.3% | 66.7% | 2025 |
Karstoft Holding ApS | Company | 15.0% | 15.0% | 2025 |
OK VENTURES ApS | Company | 10.0% | 10.0% | 2025 |
Morph Capital III ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2024 | |
Morph Capital V ApS | Company | 0.0% | 5.0% | 2025 |
Tubiga ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 33.3% | 66.7% | 2024 | |
LFGEC ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ludvik Mar Ludviksson | Founder | 0 companies |
| Paulius Zilys | Founder | 0 companies |
| Mark Dennis Aalborg | Chief Executive Officer | 0 companies |
| Algirdas Žarkaitis | Founder | 0 companies |
| Marie von Bülow Elkrog | Board of Directors | 0 companies |
| Oliver Kofoed Pedersen | Board of Directors | 0 companies |
| Jens Karstoft | Board of Directors | 0 companies |
| Christian von Bülow Elkrog | Chairman | 0 companies |