| Revenue | DKK 6M | -16% |
| EBITDA | DKK -520K | +38% |
| Net profit | DKK -400K | +28% |
| Total assets | DKK 5,9M | -19% |
| Equity | DKK 1,9M | -17% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 14.726 | 13.380 | 10.459 | 7.169 | 6.028 |
| Staff expenses | -8.679 | -10.276 | -10.064 | -8.004 | -6.548 |
| EBITDA | 6.047 | 3.087 | 394 | -836 | -520 |
| Depreciation & amort. | -27 | -4 | -0 | -0 | -0 |
| EBIT | 6.020 | 3.082 | 394 | -836 | -520 |
| Net financials | -87 | -263 | 68 | 127 | 9 |
| Profit before tax | 5.933 | 2.819 | 462 | -708 | -511 |
| Tax | 1.388 | 732 | 209 | -153 | -111 |
| Net profit | 4.545 | 2.087 | 253 | -556 | -400 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 17.081 | 14.152 | 8.789 | 7.273 | 5.919 |
| Equity | 7.519 | 4.606 | 2.859 | 2.303 | 1.903 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.562 | 9.546 | 5.930 | 4.970 | 4.016 |
| Total debt | 9.562 | 9.546 | 5.930 | 4.970 | 4.016 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
KA Chief Executive Officer | Chief Executive Officer | 2015 |
KK Management | Management | 2026 |
RS Founder | Founder | 2002 |
| Former (2) | ||
TT Management | Management | 2017 – 2026 |
BR Chief Executive Officer | Chief Executive Officer | 2007 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2017 | |
| Board of Directors | 2021 | |
| Former (12) | ||
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2010 – 2013 | |
| Board of Directors | 2014 – 2019 | |
| Chairman | 2006 – 2010 | |
| Deputy Chairman | 2006 – 2008 | |
| Board of Directors | 2014 – 2017 | |
| Chairman | 2019 – 2021 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2010 – 2013 | |
| Chairman | 2010 – 2014 | |
| Board of Directors | 2006 – 2010 | |
| Deputy Chairman | 2008 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kaare Agerholm Danielsen | Chief Executive Officer | 0 companies |
| Torben Tronborg | Management | 0 companies |
| Bettina Ravn | Chief Executive Officer | 0 companies |
| Kristina Kjeldal Helenius | Management | 0 companies |
| Rasmus Sommerskov | Founder | 0 companies |
| Rasmus Philip Rask | Board of Directors | 0 companies |
| Michael Vilhelm Nielsen | Board of Directors | 0 companies |
| Christian von Hohnhorst | Board of Directors | 0 companies |
| Jane Mary Lorigan | Board of Directors | 0 companies |
| Colin John Tenwick | Chairman | 0 companies |
| Jozef Luc M. -C.N. Goossens | Deputy Chairman | 0 companies |
| Jens Harpøth Zilstorff | Board of Directors | 0 companies |
| Brian Holmgaard | Chairman | 0 companies |
| Thorsten Otte | Board of Directors | 0 companies |
| John Ole Kristensen | Board of Directors | 0 companies |
| Susanne Ilse Stollhoff | Board of Directors | 0 companies |
| Ralf Wilfried Baumann | Chairman | 0 companies |
| Ian Roy Cole | Board of Directors | 0 companies |
| James Henry Cassidy | Deputy Chairman | 0 companies |