| Revenue | DKK -2,1M | -70% |
| EBITDA | DKK -6M | +43% |
| Net profit | DKK -14,3M | -88% |
| Total assets | DKK 34,7M | -30% |
| Equity | DKK 31,5M | -31% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -3.698 | -2.157 | -3.214 | -7.096 | -2.104 |
| Staff expenses | -0 | -734 | -2.462 | -3.459 | -3.895 |
| EBITDA | -7.462 | -2.891 | -5.676 | -10.555 | -5.999 |
| Depreciation & amort. | -2.113 | -0 | -186 | -389 | -11.807 |
| EBIT | -9.575 | -2.891 | -5.862 | -10.944 | -17.806 |
| Net financials | 825 | 339 | 5 | 1.161 | 736 |
| Profit before tax | -8.750 | -2.552 | -5.857 | -9.783 | -17.050 |
| Tax | -5.734 | -561 | -1.288 | -2.152 | -2.741 |
| Net profit | -3.016 | -1.991 | -4.569 | -7.631 | -14.309 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 48.364 | 5.371 | 59.535 | 49.282 | 34.673 |
| Equity | 47.546 | 3.009 | 53.440 | 45.809 | 31.500 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 818 | 2.362 | 6.095 | 3.473 | 3.173 |
| Total debt | 818 | 2.362 | 6.095 | 3.473 | 3.173 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KO Management | Management | 2025 |
| Former (4) | ||
SA Management | Management | 2008 – 2017 |
EB Management | Management | 2021 – 2023 |
LA Management | Management | 2017 – 2021 |
FA Management | Management | 2023 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
BB | Board of Directors | 2025 |
| Chairman | 2025 | |
| Former (14) | ||
| Chairman | 2018 – 2021 | |
| Chairman | 2009 – 2009 | |
| Chairman | 2023 – 2023 | |
| Deputy Chairman | 2013 – 2021 | |
| Chairman | 2023 – 2025 | |
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 2013 – 2021 | |
| Chairman | 2022 – 2023 | |
| Chairman | 2012 – 2013 | |
| Chairman | 2013 – 2018 | |
| Board of Directors | 2008 – 2012 | |
| Board of Directors | 2021 – 2025 | |
| Chairman | 2009 – 2012 | |
| Chairman | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Individual | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Ova Sivebæk | Management | 0 companies |
| Søren Alsing | Management | 0 companies |
| Esben Baltzer Nielsen | Management | 0 companies |
| Leonida Arendsen | Management | 0 companies |
| Faroek Ashwin Marciano Imambaks | Management | 0 companies |
| Carlo Henze | Chairman | 0 companies |
| Lok Raj Sharma | Board of Directors | 0 companies |
| Jan Henrik Samuelsson Valgma | Chairman | 0 companies |
| Bing Bai | Board of Directors | 0 companies |
| Helle Herk-Hansen | Chairman | 0 companies |
| Penelope Annett Andersen | Deputy Chairman | 0 companies |
| Ingela Birgitta Hålling | Chairman | 0 companies |
| Anna Maria Elisabet Lindberg | Board of Directors | 0 companies |
| Jochen Martin Stoewahse | Board of Directors | 0 companies |
| Emil Ova Sivebæk | Chairman | 0 companies |
| Donald James Stewart Dawson | Chairman | 0 companies |
| Stephen Asplin | Chairman | 0 companies |
| Jochen Winter | Chairman | 0 companies |
| Jane Egebjerg Andersen | Board of Directors | 0 companies |
| Tyko Rolf Torbjörn Johansson | Board of Directors | 0 companies |
| Sjur Jensen | Chairman | 0 companies |
| Jesper Karpsen | Chairman | 0 companies |