| Revenue | DKK 12,7M | +408% |
| EBITDA | DKK 152K | +101% |
| Net profit | DKK -8,5M | +60% |
| Total assets | DKK 12,3M | -31% |
| Equity | DKK -44,1M | -24% |
| Employees | 13 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.282 | 12.287 | 10.462 | 58.536 | 126.196 | 56.213 | 58.072 | 29.772 | -35.461 | 2.506 | 12.744 |
| Staff expenses | -3.421 | -3.636 | -3.057 | -32.789 | -27.511 | -26.087 | -21.795 | -21.924 | -23.872 | -18.912 | -12.591 |
| EBITDA | -139 | 8.651 | 7.404 | 25.747 | 98.685 | 30.126 | 36.278 | 7.848 | -59.332 | -16.406 | 152 |
| Depreciation & amort. | -0 | -0 | -0 | -3.406 | -3.406 | -3.406 | -21.288 | -0 | -0 | -0 | -0 |
| EBIT | -139 | 8.651 | 7.404 | 22.341 | 95.279 | 26.720 | 14.989 | 7.848 | -59.332 | -16.406 | 152 |
| Net financials | -14 | 263 | 3.667 | -328 | -120 | -217 | -715 | -2.572 | 344 | 187 | -16 |
| Profit before tax | -152 | 8.914 | 11.072 | 22.013 | 95.159 | 26.503 | 14.274 | 5.276 | -58.989 | -16.218 | 136 |
| Tax | -0 | 1.876 | 1.575 | 3.761 | 21.807 | 6.697 | 7.865 | 2.005 | -13.758 | 5.075 | 8.683 |
| Net profit | -152 | 7.038 | 9.497 | 18.251 | 73.352 | 19.805 | 6.409 | 3.271 | -45.231 | -21.294 | -8.547 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.154 | 35.349 | 84.081 | 73.790 | 150.218 | 110.410 | 84.993 | 70.316 | 50.066 | 17.742 | 12.276 |
| Equity | 348 | 7.386 | 16.883 | 23.082 | 78.183 | 38.210 | 37.428 | 34.290 | -14.211 | -35.505 | -44.052 |
| Long-term debt | 0 | 0 | 5.574 | 3.584 | 21.438 | 6.696 | 5.515 | 0 | 0 | 0 | 0 |
| Short-term debt | 19.806 | 27.963 | 61.625 | 47.124 | 50.596 | 65.504 | 42.050 | 32.382 | 64.277 | 53.247 | 56.328 |
| Total debt | 19.806 | 27.963 | 67.198 | 50.708 | 72.035 | 72.200 | 47.564 | 32.382 | 64.277 | 53.247 | 56.328 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2015 | — | — |
KG Management | Management | 2024 | — | — |
CH Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Klüwer | Management | 0 companies |
| Kim Gotsæd Willum | Management | 0 companies |
| Casper Hovard | Management | 0 companies |
| Leonardo Musso | Chairman | 0 companies |
| Lars Rossau | Board of Directors | 0 companies |
| Katri Maria Ojala-Alkawari | Board of Directors | 0 companies |
| Nathalie Jauslin-Bocklandt | Chairman | 0 companies |
| Josef Richter | Board of Directors | 0 companies |
| Uwe Grünewald | Board of Directors | 0 companies |
| Dietmar Müller | Board of Directors | 0 companies |
| Monica Anna Christina Rudin | Board of Directors | 0 companies |
| Claus Nielsen | Board of Directors | 0 companies |