| Revenue | DKK 63,6M | -183% |
| EBITDA | DKK 62,2M | +179% |
| Net profit | DKK 61,9M | +189% |
| Total assets | DKK 19,6M | +102% |
| Equity | DKK 4,3M | +107% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -69 | -189 | -39 | 240 | 536 | 95 | 0 | 279 | 320 | 208 | -76.666 | 63.602 |
| Staff expenses | -0 | -0 | -0 | -362 | -914 | -2.666 | -3.566 | -2.867 | -3.044 | -2.382 | -3.603 | -4.863 |
| EBITDA | -94 | -261 | -165 | 232 | 467 | 95 | -210 | -182 | -694 | -938 | -78.315 | 62.170 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -94 | -261 | -165 | 232 | 467 | 95 | -210 | -182 | -694 | -938 | -78.315 | 62.170 |
| Net financials | -1 | -73 | -89 | 418 | -127 | -6.584 | -2.365 | 5.952 | -551 | -936 | -222 | -282 |
| Profit before tax | -95 | -334 | -254 | 649 | 340 | -6.489 | -2.575 | 5.770 | -1.245 | -1.873 | -78.537 | 61.888 |
| Tax | -30 | -118 | -56 | 160 | -36 | -148 | -500 | 79 | -773 | -511 | -8.875 | 0 |
| Net profit | -65 | -216 | -198 | 489 | 376 | -6.341 | -2.075 | 5.691 | -472 | -1.363 | -69.662 | 61.888 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.442 | 6.855 | 7.888 | 16.770 | 26.339 | 53.737 | 60.212 | 67.396 | 74.749 | 81.372 | 9.732 | 19.614 |
| Equity | 270 | 4.646 | 4.640 | 9.722 | 10.098 | 3.757 | 1.682 | 7.926 | 8.655 | 7.292 | -62.370 | 4.292 |
| Long-term debt | 0 | 0 | 0 | 3.200 | 12.500 | 33.554 | 38.066 | 48.204 | 52.304 | 49.994 | 65.307 | 7.138 |
| Short-term debt | 1.813 | 1.843 | 2.773 | 2.381 | 441 | 8.953 | 11.041 | 1.217 | 2.840 | 11.886 | 5.233 | 6.270 |
| Total debt | 1.813 | 1.843 | 2.773 | 5.581 | 12.941 | 42.507 | 49.107 | 49.421 | 55.144 | 61.880 | 70.539 | 13.408 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Founder | Founder | 2013 | — | — |
DK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PV Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANDSBJERG INVEST A/S | Company | 100.0% | 100.0% | 2024 |
BOX STRAW ApS | Company | 20.0% | 20.0% | 2024 |
CARAMA INVEST ApS | Company | 33.3% | 33.3% | 2021 |
KR-KURS ApS | Company | 33.3% | 33.3% | 2016 |
| Individual | 0.0% | 0.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jeanne Vinther | Founder | 0 companies |
| Dan Kirkov Riise | Chief Executive Officer | 0 companies |
| Per Vinther | Chief Executive Officer | 0 companies |
| Kenneth Ramstrup | Board of Directors | 0 companies |
| Søren Rasmussen | Chairman | 0 companies |
| Anders Rubinstein | Board of Directors | 0 companies |