| Revenue | DKK 7,1M | -10% |
| EBITDA | DKK 535K | +242% |
| Net profit | DKK 22K | +101% |
| Total assets | DKK 9,2M | +12% |
| Equity | DKK -2M | +1% |
| Employees | 16 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -60 | 885 | 2.421 | 4.281 | 6.031 | 6.433 | 8.561 | 6.152 | 7.899 | 7.140 |
| Staff expenses | -321 | -827 | -2.110 | -3.385 | -3.757 | -4.231 | -7.639 | -9.633 | -8.264 | -6.605 |
| EBITDA | -380 | 58 | 310 | 897 | 2.275 | 2.202 | 922 | -3.481 | -376 | 535 |
| Depreciation & amort. | -71 | -299 | -331 | -366 | -470 | -248 | -335 | -712 | -426 | -615 |
| EBIT | -452 | -241 | -21 | 531 | 1.804 | 1.954 | 587 | -4.193 | -802 | -80 |
| Net financials | -2 | -63 | -27 | -89 | -62 | -188 | -190 | -491 | -689 | -648 |
| Profit before tax | -454 | -304 | -48 | 442 | 1.742 | 1.767 | 398 | -4.684 | -1.491 | -728 |
| Tax | -105 | -91 | -10 | 107 | 386 | 399 | 96 | -508 | -0 | -750 |
| Net profit | -348 | -213 | -38 | 336 | 1.357 | 1.368 | 301 | -4.176 | -1.491 | 22 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.640 | 2.909 | 3.790 | 4.677 | 5.537 | 7.915 | 9.699 | 9.905 | 8.243 | 9.212 |
| Equity | 422 | 209 | 171 | 506 | 1.150 | 1.918 | 2.219 | -1.957 | -2.050 | -2.028 |
| Long-term debt | 915 | 274 | 46 | 1.214 | 1.269 | 1.313 | 1.109 | 1.123 | 908 | 1.579 |
| Short-term debt | 409 | 2.352 | 3.555 | 2.943 | 3.118 | 4.685 | 6.370 | 10.739 | 9.385 | 9.661 |
| Total debt | 1.324 | 2.625 | 3.555 | 4.157 | 4.387 | 5.998 | 7.480 | 11.861 | 10.293 | 11.240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Management | Management | 2015 | — | — |
MH Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kristian Them Holding ApS | Company | 33.3% | 33.3% | 2025 |
ELECTRIC MONKEY ApS | Company | 15.0% | 15.0% | 2025 |
BOM INVEST ApS | Company | 10.0% | 10.0% | 2025 |
L87 Holding ApS | Company | 10.0% | 10.0% | 2025 |
MVH AMP ApS | Company | 5.0% | 5.0% | 2025 |
J.G. ApS | Company | 5.0% | 5.0% | 2026 |
CCLJ ApS | Company | 5.0% | 5.0% | 2026 |
SIGDAL HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
Footprint Holding ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Them Hansen | Management | 0 companies |
| Martin Hedegaard Hansen | Management | 0 companies |
| Cathrine Werthwein Andersen | Board of Directors | 0 companies |
| Le Rune Gammeltoft | Board of Directors | 0 companies |
| Anders Schnettler Kristensen | Chairman | 0 companies |
| Christian Læsø Jensen | Board of Directors | 0 companies |
| Christian Steinhauer Rasmussen | Board of Directors | 0 companies |
| Malte Dammann | Board of Directors | 0 companies |