| Revenue | DKK 21,6M | +101% |
| EBITDA | DKK 4,5M | +62% |
| Net profit | DKK -381K | -214% |
| Total assets | DKK 33,7M | -15% |
| Equity | DKK 13,4M | +21% |
| Employees | 19 | — |
| Item | 2024 | 2025 |
|---|---|---|
| Revenue | 10.758 | 21.604 |
| Staff expenses | -7.984 | -17.097 |
| EBITDA | 2.774 | 4.499 |
| Depreciation & amort. | -2.052 | -4.334 |
| EBIT | 722 | 165 |
| Net financials | -280 | -641 |
| Profit before tax | 442 | -476 |
| Tax | 108 | -95 |
| Net profit | 335 | -381 |
| Item | 2024 | 2025 |
|---|---|---|
| Total assets | 39.472 | 33.718 |
| Equity | 11.065 | 13.438 |
| Long-term debt | 0 | 0 |
| Short-term debt | 28.299 | 20.267 |
| Total debt | 28.299 | 20.267 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2024 | — | — |
HS Management | Management | 2024 | — | — |
MW Management | Management | 2024 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
HJ Management | Management | 2026 | — | — |
VG Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Nels Mortensen | Management | 0 companies |
| Henrik Sloth Amby | Management | 0 companies |
| Morten Winther | Management | 0 companies |
| Lone Skovgaard Kejser | Chief Executive Officer | 0 companies |
| Henrik Juhler | Management | 0 companies |
| Viðar Greve Jóhannesson | Management | 0 companies |
| Joakim Gunnar Wiener | Chairman | 0 companies |
| Hanna Teresia Kristiansson | Board of Directors | 0 companies |