| Revenue | DKK -6,4M | -48% |
| EBITDA | DKK -29,9M | +16% |
| Net profit | DKK -32,6M | +9% |
| Total assets | DKK 131,4M | +22% |
| Equity | DKK -43,5M | -299% |
| Employees | 45 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -57 | -176 | -1.112 | -94 | -186 | -1.884 | -433 | 2.545 | 47 | 16.700 | -12.448 | -6.433 |
| Staff expenses | -0 | -0 | -145 | -29 | -57 | -962 | -2.669 | -2.750 | -3.862 | -12.698 | -23.105 | -23.516 |
| EBITDA | -57 | -176 | -1.257 | -123 | -243 | -2.846 | -3.101 | -204 | -3.815 | -11.150 | -35.553 | -29.949 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -188 | -318 | -2.232 | -2.865 | -3.859 | -5.328 | -6.505 |
| EBIT | -57 | -176 | -1.257 | -123 | -243 | -3.035 | -3.419 | -2.437 | -6.680 | -15.009 | -40.881 | -36.454 |
| Net financials | -0 | -0 | 1 | 1 | -455 | -74 | -145 | -272 | -390 | -1.208 | -2.567 | -5.639 |
| Profit before tax | -57 | -177 | -1.256 | -122 | -698 | -3.109 | -3.564 | -2.708 | -7.070 | -16.217 | -43.448 | -42.093 |
| Tax | -0 | -0 | -0 | -0 | -0 | -717 | -1.817 | -918 | -2.014 | -1.731 | -7.672 | -9.490 |
| Net profit | -57 | -177 | -1.256 | -122 | -698 | -2.392 | -1.747 | -1.790 | -5.056 | -14.486 | -35.777 | -32.603 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31 | 479 | 455 | 2.863 | 7.691 | 18.226 | 20.151 | 28.047 | 36.196 | 54.145 | 107.849 | 131.424 |
| Equity | 23 | -153 | -1.409 | -1.531 | -2.229 | 379 | -1.368 | -3.697 | -5.750 | 24.876 | -10.901 | -43.503 |
| Long-term debt | 0 | 0 | 0 | 0 | 7.169 | 0 | 0 | 2.960 | 2.938 | 20.000 | 0 | 0 |
| Short-term debt | 7 | 633 | 1.864 | 4.394 | 2.752 | 17.846 | 21.519 | 27.107 | 37.838 | 8.537 | 109.588 | 164.026 |
| Total debt | 7 | 633 | 1.864 | 4.394 | 9.920 | 17.846 | 21.519 | 30.068 | 40.775 | 28.537 | 109.588 | 164.026 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2022 | |
KASSOW HOLDING ApS | Company | 20.0% | 20.0% | 2022 |
ST-AIM Holding ApS | Company | 5.0% | 5.0% | 2021 |
MILE HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
| Individual | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Kassow | Management | 0 companies |
| Christoph Rieger | Board of Directors | 0 companies |
| Sven Hamann | Board of Directors | 0 companies |
| Karl Frederik Nilner | Board of Directors | 0 companies |
| Ole Wahmkow | Board of Directors | 0 companies |
| Enno Scharphuis | Chairman | 0 companies |
| Yulia Bakir | Board of Directors | 0 companies |
| Thomas Fechner | Chairman | 0 companies |