| Revenue | DKK 7,8M | +96% |
| EBITDA | DKK -2,2M | -6% |
| Net profit | DKK -2,6M | +10% |
| Total assets | DKK 3,3M | -14% |
| Equity | DKK -2M | -225% |
| Employees | 48 | — |
| Item | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.228 | 9.465 | 7.587 | 3.979 | 7.816 |
| Staff expenses | -5.059 | -8.450 | -9.321 | -6.061 | -10.016 |
| EBITDA | 169 | 1.014 | -1.735 | -2.082 | -2.200 |
| Depreciation & amort. | -368 | -346 | -348 | -189 | -267 |
| EBIT | -199 | 668 | -2.083 | -2.271 | -2.467 |
| Net financials | -135 | -42 | -52 | -49 | -91 |
| Profit before tax | -334 | 626 | -2.134 | -2.320 | -2.558 |
| Tax | -163 | 144 | 248 | 529 | -0 |
| Net profit | -171 | 482 | -2.382 | -2.849 | -2.558 |
| Item | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.791 | 5.314 | 3.073 | 3.861 | 3.315 |
| Equity | 175 | 1.007 | -774 | -603 | -1.961 |
| Long-term debt | 527 | 962 | 381 | 358 | 323 |
| Short-term debt | 4.088 | 3.345 | 3.466 | 4.106 | 4.953 |
| Total debt | 4.616 | 4.307 | 3.848 | 4.464 | 5.276 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
AK Founder | Founder | 2009 |
MP Founder | Founder | 2009 |
OB Chief Executive Officer | Chief Executive Officer | 2021 |
HR Founder | Founder | 2009 |
BJ Founder | Founder | 2009 |
| Former (6) | ||
TL Management | Management | 2014 – 2015 |
AH Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
KJ Management | Management | 2016 – 2016 |
MH Management | Management | 2017 – 2018 |
UM Management | Management | 2019 – 2020 |
MF Management | Management | 2015 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Chairman | 2018 | |
| Board of Directors | 2022 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2018 | |
| Former (23) | ||
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2011 – 2015 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2009 – 2009 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2009 – 2015 | |
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2010 – 2010 | |
| Board of Directors | 2021 – 2022 | |
| Chairman | 2010 – 2013 | |
| Board of Directors | 2010 – 2013 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2019 – 2024 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2012 – 2014 | |
| Chairman | 2016 – 2018 | |
| Deputy Chairman | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Individual | 15–19.99% | 15–19.99% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Individual | 10–14.99% | 10–14.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2017 | |
| Company | 5–9.99% | 5–9.99% | 2017 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Individual | 5–9.99% | 5–9.99% | 2017 | |
| Individual | 10–14.99% | 10–14.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2017 | |
| Individual | 5–9.99% | 5–9.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Luca Andreasen | Management | 0 companies |
| Angus King | Founder | 0 companies |
| Allan Hoffmann Nielsen | Chief Executive Officer | 0 companies |
| Mads Peter Fogh Lund | Founder | 0 companies |
| Kristoffer Jørgensen | Management | 0 companies |
| Ole Busch Nielsen | Chief Executive Officer | 0 companies |
| Harm Redelf Ehmen | Founder | 0 companies |
| Michael Hjortholm | Management | 0 companies |
| Bente Jacobsen | Founder | 0 companies |
| Ulla Meyersahm Vahl-Møller | Management | 0 companies |
| Martin Fisker | Management | 0 companies |
| Jens Michall Olsen | Board of Directors | 0 companies |
| Peter Hein Greisen Møller-Bertram | Board of Directors | 0 companies |
| Jørgen Jensen | Board of Directors | 0 companies |
| John Eric Rath Petersen | Board of Directors | 0 companies |
| Hans Christian Hodal Nielsen | Board of Directors | 0 companies |
| Michael Skyum Maare | Board of Directors | 0 companies |
| Preben Christian Sørensen | Board of Directors | 0 companies |
| Jan Nielsen | Board of Directors | 0 companies |
| Thomas Sandgaard | Board of Directors | 0 companies |
| Irene Blomberg | Board of Directors | 0 companies |
| Johannes Gerardus Nijenkamp | Board of Directors | 0 companies |
| Marianne Rasmussen | Board of Directors | 0 companies |
| Jesper Bank | Chairman | 0 companies |
| Rune Moefelt | Board of Directors | 0 companies |
| Charlotte Elton Stiller | Board of Directors | 0 companies |
| Thomas Søborg Olesen | Board of Directors | 0 companies |
| Helle Hertz Feddersen | Board of Directors | 0 companies |
| Thomas Hertz Andersen | Chairman | 0 companies |
| Flemming Hartvig Pedersen | Board of Directors | 0 companies |
| Preben Mogren Christiansen | Board of Directors | 0 companies |
| Ole Urup Mogensen | Board of Directors | 0 companies |
| Martin Larsen | Board of Directors | 0 companies |
| Jens Simon Brandtberg Vølund | Board of Directors | 0 companies |
| Mads Porsmose Larsen | Board of Directors | 0 companies |
| Martin Sandgaard | Board of Directors | 0 companies |
| Henrik Benjaminsen | Chairman | 0 companies |
| Vandy Thorsen | Deputy Chairman | 0 companies |
| Mikael Brolykke Schibler | Board of Directors | 0 companies |
| Arne Buch | Board of Directors | 0 companies |