| Revenue | DKK -50K | -75% |
| EBITDA | DKK -50K | +75% |
| Net profit | DKK -42K | +77% |
| Total assets | DKK 102K | -86% |
| Equity | DKK 73K | -37% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 355 | 133 | 321 | -200 | -50 |
| Staff expenses | -139 | -1 | -0 | -0 | -0 |
| EBITDA | 216 | 132 | 321 | -200 | -50 |
| Depreciation & amort. | -60 | -40 | -207 | -0 | -0 |
| EBIT | 156 | 92 | 115 | -200 | -50 |
| Net financials | -99 | -38 | -39 | -36 | -2 |
| Profit before tax | 57 | 54 | 76 | -236 | -53 |
| Tax | 5 | 2 | 17 | -52 | -10 |
| Net profit | 52 | 52 | 59 | -184 | -42 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.820 | 1.712 | 1.767 | 730 | 102 |
| Equity | 188 | 240 | 299 | 115 | 73 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.632 | 1.472 | 1.468 | 615 | 29 |
| Total debt | 1.632 | 1.472 | 1.468 | 615 | 29 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
PK Founder | Founder | 2012 |
SK Founder | Founder | 2012 |
HR Founder | Founder | 2012 |
AD Management | Management | 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2012 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Karlskov Frederiksen | Founder | 0 companies |
| Sanne Kristensen | Founder | 0 companies |
| Helle Riis Karlskov | Founder | 0 companies |
| Allan Dam Karlskov | Management | 0 companies |
| Louise Karlskov Frederiksen | Board of Directors | 0 companies |
| Visti Kristensen | Board of Directors | 0 companies |