| Revenue | DKK 1,3M | +355% |
| EBITDA | DKK -521K | +63% |
| Net profit | DKK -536K | +63% |
| Total assets | DKK 4,6M | -2% |
| Equity | DKK 3,4M | -13% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 279 | 506 | 1.602 | 609 | 555 | 1.240 | 1.905 | 1.668 | 1.760 | 285 | 1.294 |
| Staff expenses | -117 | -245 | -824 | -1.567 | -1.129 | -1.407 | -1.409 | -1.519 | -1.586 | -1.710 | -1.815 |
| EBITDA | 162 | 261 | 778 | -958 | -574 | -167 | 495 | 149 | 174 | -1.426 | -521 |
| Depreciation & amort. | -16 | -28 | -28 | -28 | -28 | -28 | -28 | -28 | -28 | -28 | -12 |
| EBIT | 146 | 233 | 749 | -986 | -602 | -195 | 467 | 121 | 146 | -1.454 | -532 |
| Net financials | -21 | 18 | 0 | 0 | -0 | -1 | 4 | -0 | -4 | -1 | -4 |
| Profit before tax | 124 | 250 | 749 | -986 | -603 | -196 | 472 | 120 | 142 | -1.455 | -536 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 124 | 250 | 749 | -986 | -603 | -196 | 472 | 120 | 142 | -1.455 | -536 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.609 | 2.714 | 3.623 | 3.163 | 3.526 | 4.238 | 4.646 | 5.935 | 6.158 | 4.717 | 4.636 |
| Equity | 1.653 | 2.203 | 2.553 | 2.767 | 3.264 | 3.205 | 3.677 | 5.297 | 5.439 | 3.984 | 3.448 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 956 | 510 | 1.071 | 396 | 262 | 1.033 | 969 | 638 | 719 | 733 | 1.188 |
| Total debt | 956 | 510 | 1.071 | 396 | 262 | 1.033 | 969 | 638 | 719 | 733 | 1.188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
BOA ApS | Company | 25.0% | 25.0% | 2015 |
FRISENFELDT HOLDING ApS | Company | 15.0% | 15.0% | 2016 |
| Individual | 10.0% | 10.0% | 2015 | |
Thora Projects ApS | Company | 20.0% | 20.0% | 2015 |
RUBECH HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Christina Ottesen | Chief Executive Officer | 0 companies |
| Jesper Rubech Rasmussen | Chairman | 0 companies |
| Kristine Frisenfeldt Horn | Board of Directors | 0 companies |
| Ulla Appel | Board of Directors | 0 companies |
| Thora Pia Finnsdottir Søe | Board of Directors | 0 companies |