| Revenue | DKK -23K | -85% |
| EBITDA | DKK -23K | +91% |
| Net profit | DKK -195K | +51% |
| Total assets | DKK 171K | +26% |
| Equity | DKK -4,9M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -61 | -2 | -6 | -21 | -27 | -41 | -140 | -208 | -363 | -442 | -440 | -323 | -151 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -119 | -346 | -407 | -464 | -434 | -314 | -104 | -0 |
| EBITDA | -5 | -2 | -6 | -263 | -27 | -41 | -259 | -554 | -770 | -906 | -874 | -637 | -255 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -20 | 21 | -32 | -36 | -35 | -54 | -63 | -63 | -25 | -66 | -0 |
| EBIT | -5 | -2 | -6 | -283 | -49 | -74 | -294 | -589 | -824 | -968 | -936 | -663 | -321 | -23 |
| Net financials | -59 | -178 | 3 | -169 | -3 | -0 | 175 | 59 | -49 | -95 | -151 | -193 | -177 | -232 |
| Profit before tax | -63 | -179 | -3 | -453 | -51 | -74 | -119 | -529 | -873 | -1.063 | -1.088 | -856 | -498 | -255 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -98 | -60 |
| Net profit | -63 | -179 | -3 | -453 | -51 | -74 | -119 | -529 | -873 | -1.063 | -1.088 | -856 | -401 | -195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 115 | 439 | 525 | 143 | 203 | 161 | 531 | 356 | 300 | 244 | 290 | 160 | 135 | 171 |
| Equity | 17 | 310 | 307 | -146 | -197 | -270 | 110 | -419 | -1.293 | -2.356 | -3.443 | -4.299 | -4.700 | -4.895 |
| Long-term debt | 0 | 125 | 125 | 125 | 125 | 125 | 125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 99 | 4 | 93 | 164 | 275 | 307 | 296 | 776 | 1.593 | 2.599 | 3.733 | 4.460 | 4.835 | 5.066 |
| Total debt | 99 | 129 | 218 | 289 | 400 | 432 | 421 | 776 | 1.593 | 2.599 | 3.733 | 4.460 | 4.835 | 5.066 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2016 | — | — |
KK Founder | Founder | 2012 | — | — |
ES Management | Management | 2019 | — | — |
HW Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ESB Holding 2018 ApS | Company | 66.7% | 66.7% | 2019 |
| Individual | 15.0% | 15.0% | 2018 | |
Glasbjerg ApS | Company | 20.0% | 20.0% | 2016 |
| Individual | 20.0% | 20.0% | 2018 | |
MØLHOLM KAPITAL ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Gade | Management | 0 companies |
| Kenneth Kejser Sørensen | Founder | 0 companies |
| Emil Saaby Bentzen | Management | 0 companies |
| Henrik Wegener Mæhlisen | Management | 0 companies |
| Nicolai Brommann Carøe | Chairman | 0 companies |
| Torben Mæhlisen | Board of Directors | 0 companies |