| Revenue | DKK 0 | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK -5K | -102% |
| Total assets | DKK 50K | +337% |
| Equity | DKK -867 | -123% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54 | -157 | 595 | 1.014 | 1.189 | 1.401 | 1.552 | 1.365 | 358 | 0 |
| Staff expenses | -99 | -0 | -702 | -950 | -1.077 | -1.329 | -1.493 | -1.723 | -0 | -0 |
| EBITDA | -45 | -157 | -107 | 65 | 112 | 72 | 59 | -358 | 358 | 0 |
| Depreciation & amort. | -0 | -0 | -0 | -6 | -6 | -6 | -6 | -23 | -0 | -0 |
| EBIT | -45 | -157 | -107 | 58 | 106 | 65 | 52 | -381 | 358 | 0 |
| Net financials | -2 | 0 | 28 | 0 | -5 | 3 | 14 | -3 | 0 | -1 |
| Profit before tax | -47 | -157 | -79 | 58 | 101 | 68 | 67 | -384 | 358 | -1 |
| Tax | -10 | -35 | -13 | 18 | 29 | 23 | 23 | -81 | 78 | 3 |
| Net profit | -37 | -122 | -66 | 40 | 73 | 45 | 44 | -302 | 279 | -5 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23 | 249 | 523 | 490 | 669 | 880 | 1.211 | 1.248 | 11 | 50 |
| Equity | 13 | -109 | -175 | -135 | -62 | -17 | 27 | -275 | 4 | -1 |
| Long-term debt | 0 | 0 | 0 | 0 | 28 | 90 | 89 | 89 | 0 | 0 |
| Short-term debt | 10 | 358 | 698 | 623 | 702 | 807 | 1.096 | 1.435 | 8 | 51 |
| Total debt | 10 | 358 | 698 | 623 | 730 | 897 | 1.184 | 1.523 | 8 | 51 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
CR Management | Management | 2025 | — | — |
NS Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
cHedegaard ApS | Company | 33.3% | 33.3% | 2025 |
nWulff ApS | Company | 33.3% | 33.3% | 2025 |
FUTCAP ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Koch Andersen | Chief Executive Officer | 0 companies |
| Casper Rømer Hedegaard | Management | 0 companies |
| Nicolai Saaby Wulff | Management | 0 companies |