| Revenue | DKK 8,1M | +88% |
| EBITDA | DKK 3,5M | +915% |
| Net profit | DKK 2,1M | +425% |
| Total assets | DKK 12,6M | +37% |
| Equity | DKK 5,3M | +64% |
| Employees | 13 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -228 | 324 | 335 | 432 | 2.529 | 4.022 | 5.709 | 4.068 | 4.289 | 8.059 |
| Staff expenses | -153 | -642 | -534 | -927 | -2.167 | -3.204 | -3.445 | -3.079 | -4.713 | -4.605 |
| EBITDA | -382 | -318 | -199 | -496 | 361 | 819 | 2.265 | 989 | -424 | 3.454 |
| Depreciation & amort. | -0 | -64 | -127 | -213 | -64 | -524 | -530 | -516 | -583 | -805 |
| EBIT | -382 | -382 | -326 | -708 | 298 | 295 | 1.735 | 474 | -1.007 | 2.649 |
| Net financials | -19 | -45 | -78 | -116 | -127 | -42 | 21 | 2 | 17 | -13 |
| Profit before tax | -401 | -427 | -404 | -825 | 171 | 253 | 1.755 | 476 | -989 | 2.636 |
| Tax | -85 | -94 | -68 | -179 | -210 | -60 | 492 | 22 | -350 | 561 |
| Net profit | -315 | -332 | -336 | -646 | 380 | 313 | 1.263 | 454 | -639 | 2.075 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 371 | 559 | 1.958 | 4.808 | 5.459 | 7.620 | 9.480 | 9.289 | 9.200 | 12.569 |
| Equity | -265 | -598 | -709 | 646 | 2.022 | 2.268 | 3.602 | 4.011 | 3.236 | 5.311 |
| Long-term debt | 0 | 0 | 0 | 0 | 113 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 637 | 1.156 | 2.368 | 3.486 | 2.423 | 4.400 | 5.045 | 4.399 | 4.955 | 6.156 |
| Total debt | 637 | 1.156 | 2.368 | 3.486 | 2.536 | 4.400 | 5.045 | 4.399 | 4.955 | 6.156 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2015 | — | — |
RB Management | Management | 2022 | — | — |
JC Management | Management | 2017 | — | — |
KK Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JKM Holding A/S | Company | 90.0% | 90.0% | 2022 |
RIVERHORSE ApS | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Spuhr Jensen | Management | 0 companies |
| Raziel Bareket | Management | 0 companies |
| Jens Christian Pedersen | Management | 0 companies |
| Kim Koch | Management | 0 companies |
| John Reimer Larsen | Board of Directors | 0 companies |
| Thomas Zeihlund | Board of Directors | 0 companies |
| Steffen Kaj Thostrup Pedersen | Board of Directors | 0 companies |
| Rasmus Holm | Board of Directors | 0 companies |