| Revenue | DKK 3,1M | -2% |
| EBITDA | DKK -193K | +60% |
| Net profit | DKK -137K | +64% |
| Total assets | DKK 3,8M | +8% |
| Equity | DKK 627K | -18% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.398 | 2.779 | 2.847 | 4.161 | 3.831 | 3.510 | 3.225 | 3.974 | 5.278 | 3.178 | 3.123 |
| Staff expenses | -2.604 | -2.407 | -2.233 | -2.789 | -2.925 | -3.024 | -2.816 | -3.258 | -4.375 | -3.661 | -3.315 |
| EBITDA | 794 | 372 | 614 | 1.371 | 906 | 486 | 409 | 716 | 903 | -483 | -193 |
| Depreciation & amort. | -120 | -136 | -142 | -126 | -109 | -4 | -131 | -133 | -137 | -35 | -52 |
| EBIT | 674 | 235 | 472 | 1.246 | 797 | 482 | 278 | 583 | 766 | -518 | -245 |
| Net financials | -7 | -2 | -0 | 8 | 11 | 22 | 27 | 23 | -6 | 30 | 70 |
| Profit before tax | 666 | 233 | 472 | 1.254 | 808 | 504 | 304 | 606 | 760 | -488 | -175 |
| Tax | 169 | 67 | 105 | 276 | 184 | 117 | 67 | 134 | 169 | -107 | -38 |
| Net profit | 497 | 166 | 367 | 978 | 624 | 386 | 237 | 472 | 591 | -380 | -137 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.821 | 1.310 | 1.824 | 2.787 | 2.663 | 3.123 | 3.574 | 3.883 | 4.200 | 3.517 | 3.812 |
| Equity | 934 | 625 | 851 | 1.469 | 708 | 895 | 832 | 1.004 | 1.145 | 764 | 627 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 235 | 160 | 162 | 0 | 0 |
| Short-term debt | 798 | 620 | 934 | 1.303 | 1.954 | 2.150 | 2.456 | 2.693 | 2.893 | 2.753 | 3.185 |
| Total debt | 798 | 620 | 934 | 1.303 | 1.954 | 2.150 | 2.691 | 2.853 | 3.055 | 2.753 | 3.185 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MO Management | Management | 2024 | — | — |
LP Management | Management | 2025 | — | — |
JM Management | Management | 2023 | — | — |
SB Management | Management | 2025 | — | — |
ED Management | Management | 2025 | — | — |
CN | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
Karnov Group Holdco DK ApS | Company | 100.0% | 100.0% | 2023 |
FERN HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Måns Ola Fornander | Management | 0 companies |
| Laurent Pitoun | Management | 0 companies |
| Jan Magnus Svernlöv | Management | 0 companies |
| Séverine Bersauter | Management | 0 companies |
| Edwin Dolan | Management | 0 companies |
| Camilla Nørskov Flensted-Jensen | Founder | 0 companies |
| Lars Jonas Olin | Board of Directors | 0 companies |
| Charlotte Arup | Board of Directors | 0 companies |
| Per Magnus Hansson | Board of Directors | 0 companies |
| Björn Anders Pontus Bodelsson | Chairman | 0 companies |