| Revenue | DKK 6,3M | -360% |
| EBITDA | DKK 4,1M | +198% |
| Net profit | DKK 4,4M | +182% |
| Total assets | DKK 13,4M | +28% |
| Equity | DKK -2,5M | +64% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -361 | -270 | 597 | 2.052 | 2.522 | 1.082 | 2.747 | 3.920 | 1.332 | 1.969 | -2.418 | 6.296 |
| Staff expenses | -64 | -205 | -1.175 | -1.718 | -3.469 | -2.576 | -2.294 | -3.059 | -2.660 | -1.871 | -1.750 | -2.199 |
| EBITDA | -425 | -475 | -578 | 335 | -1.285 | -1.493 | 427 | 860 | -1.328 | 99 | -4.169 | 4.096 |
| Depreciation & amort. | -0 | -31 | -43 | -55 | -98 | -170 | -157 | -163 | -346 | -716 | -542 | -437 |
| EBIT | -425 | -506 | -620 | 280 | -1.383 | -1.663 | 270 | 697 | -1.673 | -617 | -4.710 | 3.660 |
| Net financials | -20 | -21 | -130 | -147 | -105 | -232 | -231 | -181 | -966 | -1.073 | -668 | -1.008 |
| Profit before tax | -446 | -527 | -750 | 133 | -1.488 | -1.895 | 39 | 517 | -2.639 | -1.690 | -5.378 | 2.652 |
| Tax | -0 | -211 | -163 | 77 | 103 | 194 | -0 | -0 | -0 | -0 | -0 | -1.750 |
| Net profit | -446 | -316 | -587 | 56 | -1.591 | -2.089 | 39 | 517 | -2.639 | -1.690 | -5.378 | 4.402 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 476 | 1.321 | 2.925 | 4.691 | 7.734 | 7.394 | 4.962 | 9.007 | 9.333 | 6.089 | 10.438 | 13.377 |
| Equity | 84 | 819 | 1.532 | 1.588 | 4.370 | 2.281 | 2.320 | 2.836 | 197 | -1.493 | -6.871 | -2.470 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 132 | 134 | 134 | 134 | 235 |
| Short-term debt | 391 | 502 | 1.393 | 3.103 | 3.363 | 5.113 | 2.512 | 6.039 | 9.002 | 7.448 | 17.175 | 15.611 |
| Total debt | 391 | 502 | 1.393 | 3.103 | 3.363 | 5.113 | 2.642 | 6.170 | 9.136 | 7.582 | 17.309 | 15.846 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2013 | — | — |
CF Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BANANAS HAVE APPEAL HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
DAUGELYKKE ApS | Company | 15.0% | 15.0% | 2014 |
Lind Family Holding A/S | Company | 10.0% | 10.0% | 2018 |
COMBI SERVICE ROSKILDE HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
Jesper Buch Holding ApS | Company | 10.0% | 10.0% | 2017 |
THENEWBLACK ApS | Company | 5.0% | 5.0% | 2015 |
MOUNT BALDY A/S | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jonathan Kamstrup Tonnesen | Management | 0 companies |
| Christian Felix Friis Mygh | Management | 0 companies |
| David Bøgevang Køster Christensen | Board of Directors | 0 companies |
| Michael Krogh | Chairman | 0 companies |
| Jesper Buch | Board of Directors | 0 companies |