| Revenue | DKK 506K | +704% |
| EBITDA | DKK -2,8M | -117% |
| Net profit | DKK -3,5M | -91% |
| Total assets | DKK 19M | +154% |
| Equity | DKK 10,5M | +2014% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 245 | 6 | -7 | 41 | 537 | 244 | -129 | 148 | 10 | 379 | -1.481 | 63 | 506 |
| Staff expenses | -0 | -0 | -0 | -0 | -39 | -140 | -59 | -56 | -9 | -621 | -924 | -1.341 | -3.277 |
| EBITDA | 36 | 6 | -7 | 41 | 498 | 104 | -188 | 92 | 1 | -242 | -2.405 | -1.278 | -2.772 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -65 | -11 | -0 | -0 | -0 | -0 | -293 | -304 | -454 |
| EBIT | 36 | 6 | -7 | 41 | 433 | 94 | -188 | 92 | 1 | -242 | -2.697 | -1.583 | -3.226 |
| Net financials | -0 | -1 | -0 | -1 | -0 | -1 | -0 | 0 | -1 | -51 | -128 | -253 | -274 |
| Profit before tax | 36 | 5 | -7 | 40 | 432 | 92 | -189 | 92 | 0 | -293 | -2.825 | -1.836 | -3.499 |
| Tax | 9 | 1 | -0 | 8 | 95 | 21 | -4 | -0 | -32 | -75 | -0 | -0 | -0 |
| Net profit | 27 | 4 | -7 | 32 | 337 | 72 | -184 | 92 | 32 | -217 | -2.825 | -1.836 | -3.499 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 804 | 1.267 | 1.420 | 1.429 | 872 | 772 | 244 | 196 | 1.145 | 2.309 | 2.692 | 7.497 | 19.013 |
| Equity | 124 | 128 | 121 | 153 | 490 | 462 | 172 | 172 | 864 | 647 | -2.178 | 496 | 10.497 |
| Long-term debt | 572 | 572 | 572 | 572 | 0 | 0 | 0 | 0 | 0 | 1.509 | 2.548 | 1.970 | 1.584 |
| Short-term debt | 108 | 567 | 728 | 704 | 377 | 305 | 72 | 24 | 205 | 153 | 2.322 | 5.030 | 6.932 |
| Total debt | 680 | 1.139 | 1.300 | 1.276 | 377 | 305 | 72 | 24 | 205 | 1.662 | 4.870 | 7.000 | 8.516 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Management | Management | 2023 | — | — |
TP Management | Management | 2023 | — | — |
HM Founder | Founder | 2010 | — | — |
PC Founder | Founder | 2010 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PF Management | Management | 2020 | — | — |
GA Management | Management | 2018 | — | — |
MB Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
The Footprint Fund I K/S | Company | 25.0% | 25.0% | 2024 |
Tobias Øhrstrøm Holding ApS | Company | 20.0% | 20.0% | 2024 |
Kirsten Lynge Holding ApS | Company | 10.0% | 10.0% | 2024 |
Change Ventures ApS | Company | 10.0% | 10.0% | 2025 |
Pi Fabrin Holding ApS | Company | 5.0% | 5.0% | 2024 |
Arentoft & Niros Invest ApS | Company | 5.0% | 5.0% | 2024 |
MGM ApS | Company | 15.0% | 15.0% | 2022 |
The Footprint Firm Capital ApS | Company | 10.0% | 10.0% | 2023 |
Gunnar Agerskov Madsen Holding ApS | Company | 5.0% | 5.0% | 2023 |
ZJ Group ApS | Company | 10.0% | 10.0% | 2024 |
Studio Seagrass ApS | Company | 50.0% | 50.0% | 2020 |
FPF North-East HoldCo IV ApS | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kirsten Lynge | Management | 0 companies |
| Tobias Pehrson Øhrstrøm | Management | 0 companies |
| Henning Malmmose Johansen | Founder | 0 companies |
| Poul Christensen | Founder | 0 companies |
| Mads Arentoft | Chief Executive Officer | 0 companies |
| Pi Fabrin Karstensen | Management | 0 companies |
| Gunnar Agerskov Heede | Management | 0 companies |
| Marcelle Barbara Meier | Founder | 0 companies |
| Jacob Jelsing | Board of Directors | 0 companies |
| Christian Löken Sparrevohn | Board of Directors | 0 companies |
| Marlene Høj Haugaard | Chairman | 0 companies |
| Morten Gyldendal Melberg | Board of Directors | 0 companies |