| Revenue | DKK -9,7M | +2% |
| EBITDA | DKK -12,9M | +1% |
| Net profit | DKK -21,8M | -10% |
| Total assets | DKK 14M | -12% |
| Equity | DKK -62,1M | -54% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | -355 | -3.211 | -2.727 | -3.708 | -5.744 | -8.454 | -14.554 | -7.992 | -9.537 | -9.726 |
| Staff expenses | -250 | -153 | -2.955 | -2.354 | -3.692 | -3.324 | -2.834 | -2.076 | -2.748 | -3.452 | -3.139 |
| EBITDA | -282 | -508 | -6.166 | -5.081 | -7.400 | -9.068 | -11.288 | -16.631 | -10.740 | -12.988 | -12.865 |
| Depreciation & amort. | -102 | -163 | -581 | -947 | -1.633 | -2.925 | -4.244 | -5.751 | -6.932 | -7.447 | -7.561 |
| EBIT | -384 | -671 | -6.747 | -6.028 | -9.033 | -11.993 | -15.532 | -22.382 | -17.672 | -20.435 | -20.426 |
| Net financials | -6 | -4 | -327 | -623 | -1.212 | -792 | -299 | -399 | -563 | -1.017 | -1.157 |
| Profit before tax | -390 | -675 | -7.074 | -6.652 | -10.245 | -12.785 | -15.831 | -22.781 | -18.235 | -21.453 | -21.583 |
| Tax | -0 | -0 | -432 | -322 | -720 | -1.134 | -0 | -1.621 | -1.746 | -1.591 | 209 |
| Net profit | -390 | -675 | -6.642 | -6.329 | -9.525 | -11.651 | -15.831 | -21.159 | -16.489 | -19.862 | -21.791 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 319 | 2.664 | 4.366 | 5.445 | 12.210 | 8.467 | 14.708 | 17.008 | 15.728 | 15.955 | 14.032 |
| Equity | 144 | 2.286 | -1.556 | -7.522 | 4.576 | -7.075 | -5.311 | -3.970 | -20.459 | -40.321 | -62.112 |
| Long-term debt | 0 | 0 | 4.948 | 5.543 | 6.208 | 12.356 | 17.153 | 17.568 | 33.087 | 52.526 | 72.926 |
| Short-term debt | 175 | 378 | 974 | 7.424 | 1.425 | 3.186 | 2.866 | 3.410 | 3.100 | 3.750 | 3.218 |
| Total debt | 175 | 378 | 5.922 | 12.967 | 7.633 | 15.542 | 20.019 | 20.978 | 36.187 | 56.276 | 76.144 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Founder | Founder | 2013 | — | — |
UK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SR Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2020 | |
LARS G. INVEST ApS | Company | 25.0% | 25.0% | 2020 |
THE VINES ApS | Company | 25.0% | 25.0% | 2020 |
VÆKSTFONDEN | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2014 | |
4AM ApS | Company | 5.0% | 5.0% | 2018 |
Unicorns Holding ApS | Company | 10.0% | 10.0% | 2018 |
SHJC Holding ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 | |
True Unicorns Holding ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Pilgaard Carlsen | Founder | 0 companies |
| Ulrike Köstinger | Chief Executive Officer | 0 companies |
| Sune Remi Hjerrild | Founder | 0 companies |
| Magnus Still | Board of Directors | 0 companies |
| Henrik Holmark | Board of Directors | 0 companies |
| Mellie Lenore Bernadette Laursen | Chairman | 0 companies |
| Nils Göran Lennart Andersson | Board of Directors | 0 companies |
| Niels Erik Muus | Board of Directors | 0 companies |
| Jakob Fuhr Hansen | Chairman | 0 companies |
| Lars Gjørup | Chairman | 0 companies |
| Erik Balck Sørensen | Board of Directors | 0 companies |
| Lars Krogsgaard | Board of Directors | 0 companies |
| Troels Øberg | Board of Directors | 0 companies |