| Revenue | DKK -375K | -70% |
| EBITDA | DKK -375K | +70% |
| Net profit | DKK -289K | +70% |
| Total assets | DKK 292K | -57% |
| Equity | DKK 140K | -36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 6 | -284 | -435 | -1.242 | -375 |
| Staff expenses | -0 | -0 | -0 | -0 | -5 | -0 | -649 | -1.087 | -778 | -821 | -509 | -0 | -0 |
| EBITDA | -14 | -5 | -2 | -28 | -10 | 0 | -340 | -396 | -528 | -1.105 | -944 | -1.242 | -375 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.280 | -0 | -0 | -0 |
| EBIT | -14 | -5 | -2 | -28 | -10 | 0 | -340 | -396 | -528 | -3.385 | -944 | -1.242 | -375 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 4 | -23 | -71 | -54 | -42 | -3 | 12 | 4 |
| Profit before tax | -14 | -5 | -2 | -28 | -10 | 4 | -363 | -467 | -582 | -3.427 | -947 | -1.229 | -371 |
| Tax | -0 | -0 | -0 | -0 | -0 | -12 | -79 | -103 | -117 | -636 | -323 | -273 | -82 |
| Net profit | -14 | -5 | -2 | -28 | -10 | 16 | -284 | -364 | -465 | -2.791 | -624 | -956 | -289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66 | 60 | 58 | 31 | 21 | 543 | 903 | 3.723 | 3.121 | 1.860 | 1.267 | 683 | 292 |
| Equity | 66 | 60 | 58 | 31 | 21 | 80 | -204 | 931 | 466 | 1.801 | 1.177 | 220 | 140 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 459 | 981 | 2.642 | 2.451 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 4 | 126 | 150 | 204 | 59 | 90 | 463 | 152 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 463 | 1.107 | 2.792 | 2.655 | 59 | 90 | 463 | 152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Unofficial title | Unofficial title | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2024 | |
WHAT AM I HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
Mundi Holding ApS | Company | 25.0% | 25.0% | 2024 |
MUNK HANSEN HOLDING ADVOKATANPARTSSELSKAB | Company | 25.0% | 25.0% | 2024 |
| Individual | 33.3% | 33.3% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
Karnov Group Holdco DK ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Schjørring | Unofficial title | 0 companies |
| Joel Jonathan Minzari | Chairman | 0 companies |
| Jan Magnus Svernlöv | Chairman | 0 companies |
| Niels Carøe Munk Hansen | Board of Directors | 0 companies |
| Guillaume Deroubaix | Board of Directors | 0 companies |
| Flemming Breinholt | Chairman | 0 companies |