| Revenue | DKK 107,3M | +62% |
| EBITDA | DKK 3,6M | -68% |
| Net profit | DKK -6,8M | -506% |
| Total assets | DKK 269,7M | -2% |
| Equity | DKK 31,1M | -18% |
| Employees | 33 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 45.910 | 37.612 | 57.033 | 66.138 | 107.328 |
| Staff expenses | -7.866 | -7.574 | -0 | -0 | -0 |
| EBITDA | -6.254 | -9.201 | 3.162 | 11.163 | 3.562 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6.254 | -9.201 | 3.162 | 11.163 | 3.562 |
| Net financials | -946 | -1.207 | -2.190 | -9.004 | -12.310 |
| Profit before tax | -7.201 | -10.408 | 972 | 2.159 | -8.749 |
| Tax | -1.572 | -2.277 | 267 | 495 | -1.991 |
| Net profit | -5.629 | -8.131 | 705 | 1.664 | -6.758 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 124.998 | 183.818 | 227.679 | 275.887 | 269.724 |
| Equity | 43.623 | 35.492 | 36.198 | 37.861 | 31.103 |
| Long-term debt | 16.604 | 12.831 | 9.483 | 17.309 | 7.029 |
| Short-term debt | 64.772 | 135.495 | 181.999 | 220.717 | 231.592 |
| Total debt | 81.375 | 148.326 | 191.482 | 238.025 | 238.621 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KH Chief Executive Officer | Chief Executive Officer | 2020 |
SF Founder | Founder | 2009 |
| Former (2) | ||
BU Management | Management | 2014 – 2015 |
EJ Management | Management | 2015 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2025 | |
| Chairman | 2016 | |
| Board of Directors | 2026 | |
| Deputy Chairman | 2016 | |
| Board of Directors | 2023 | |
| Former (13) | ||
| Board of Directors | 2020 – 2023 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2015 – 2020 | |
| Board of Directors | 2011 – 2019 | |
| Board of Directors | 2020 – 2022 | |
| Chairman | 2011 – 2011 | |
| Chairman | 2011 – 2016 | |
| Board of Directors | 2024 – 2026 | |
| Board of Directors | 2011 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Individual | 15–19.99% | 15–19.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2015 | |
| Company | 20–24.99% | 20–24.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Individual | 15–19.99% | 15–19.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Urup | Management | 0 companies |
| Erhard Joensen | Management | 0 companies |
| Kim Hieronymus Lyhne | Chief Executive Officer | 0 companies |
| Søren Frandsen | Founder | 0 companies |
| Tomohiko Hirano | Board of Directors | 0 companies |
| Seiichi Kuwata | Board of Directors | 0 companies |
| Steen Stubkjær Jensen | Board of Directors | 0 companies |
| Tomoteru Iehara | Board of Directors | 0 companies |
| Yohei Kuwano | Board of Directors | 0 companies |
| Erik Munk Poulsen | Chairman | 0 companies |
| Masaki Nozawa | Board of Directors | 0 companies |
| Kazunari Nakamura | Board of Directors | 0 companies |
| Sato Yuji | Board of Directors | 0 companies |
| Jens Petri Petersen | Board of Directors | 0 companies |
| Alex Lynnerup Jensen | Deputy Chairman | 0 companies |
| Sato Naoto | Board of Directors | 0 companies |
| Susanne Munch | Board of Directors | 0 companies |
| Terutaka Kuraishi | Board of Directors | 0 companies |
| Poul-Erik Alexander Kristensen | Chairman | 0 companies |
| Ole Hatlebakk | Chairman | 0 companies |
| Satoru Ichinokawa | Board of Directors | 0 companies |
| Torben Hartvigsen | Board of Directors | 0 companies |