| Revenue | DKK 2M | +48% |
| EBITDA | DKK -2K | +99% |
| Net profit | DKK -182K | +95% |
| Total assets | DKK 34,5M | -12% |
| Equity | DKK 19,9M | +2% |
| Employees | 1 | — |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | -1.165 | 1.322 | 1.957 |
| Staff expenses | -702 | -1.570 | -1.959 |
| EBITDA | -1.867 | -248 | -2 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | -1.867 | -248 | -2 |
| Net financials | -1.973 | -3.668 | -180 |
| Profit before tax | -3.840 | -3.915 | -182 |
| Tax | -0 | -0 | -0 |
| Net profit | -3.840 | -3.915 | -182 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Total assets | 46.883 | 39.179 | 34.549 |
| Equity | 23.462 | 19.546 | 19.865 |
| Long-term debt | 18.971 | 15.218 | 8.000 |
| Short-term debt | 4.450 | 4.415 | 6.684 |
| Total debt | 23.421 | 19.633 | 14.684 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORAT Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| David Stenkær Ravnkilde | Management | 0 companies |
| Peter Zibrandtsen | Board of Directors | 0 companies |
| Camilla Hviid Frederiksen | Board of Directors | 0 companies |
| Brian Stage | Chairman | 0 companies |
| Flemming Lykke Sørensen | Board of Directors | 0 companies |
| Niels Erik Blangstrup Zibrandtsen | Chairman | 0 companies |
| Anders Borggaard Pajor | Board of Directors | 0 companies |
| Anders Leonhard Friedl | Board of Directors | 0 companies |
| Kasper Tams Kitaj | Deputy Chairman | 0 companies |