| Revenue | DKK -15K | +16% |
| EBITDA | DKK -20K | -50% |
| Net profit | DKK -78K | -21% |
| Total assets | DKK 136K | -26% |
| Equity | DKK -40K | -202% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -23 | -12 | -15 | -13 | -15 |
| Staff expenses | -16 | -0 | -0 | -0 | -4 |
| EBITDA | -7 | -13 | -15 | -13 | -20 |
| Depreciation & amort. | -0 | -0 | -26 | -52 | -52 |
| EBIT | -7 | -13 | -41 | -65 | -72 |
| Net financials | -4 | 1 | 1 | 1 | -7 |
| Profit before tax | -11 | -11 | -40 | -65 | -78 |
| Tax | -2 | -0 | 3 | -0 | -0 |
| Net profit | -8 | -11 | -43 | -65 | -78 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 212 | 151 | 240 | 183 | 136 |
| Equity | 157 | 146 | 103 | 39 | -40 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 55 | 5 | 137 | 145 | 175 |
| Total debt | 55 | 5 | 137 | 145 | 175 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
JK Founder | Founder | 2008 |
LL Management | Management | 2025 |
PK Founder | Founder | 2008 |
| Former (4) | ||
CR | Management | 2013 – 2020 |
KH Chief Executive Officer | Chief Executive Officer | 2023 – 2025 |
HK Management | Management | 2008 – 2013 |
AK Chief Executive Officer | Chief Executive Officer | 2020 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2016 – 2019 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2015 – 2016 | |
| Board of Directors | 2016 – 2020 | |
| Chairman | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Individual | 15–19.99% | 15–19.99% | 2017 | |
| Individual | 15–19.99% | 15–19.99% | 2020 | |
| Company | 20–24.99% | 20–24.99% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 20–24.99% | 20% | 2016 | |
| Individual | 15–19.99% | 15–19.99% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Kam | Founder | 0 companies |
| Christian Rasmus Warnke Nørregaard-Madsen | Management | 0 companies |
| Kasper Honore | Chief Executive Officer | 0 companies |
| Lasse Larsen Brander | Management | 0 companies |
| Peter Kam | Founder | 0 companies |
| Hanne Kruse Johansen | Management | 0 companies |
| Alexandar Korsgaard Bruun | Chief Executive Officer | 0 companies |
| Carsten Pingel | Chairman | 0 companies |
| Marc Angelo Jeilman | Board of Directors | 0 companies |
| Peter Schrøder | Chairman | 0 companies |
| Christian Vinding Thomsen | Board of Directors | 0 companies |
| Nikolai Lipsøe Johnsen | Chairman | 0 companies |