| Revenue | DKK 22M | -12% |
| EBITDA | DKK -720K | +90% |
| Net profit | DKK 115,4M | +511% |
| Total assets | DKK 613,3M | +876% |
| Equity | DKK 498,7M | +1065% |
| Employees | 36 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 653 | 3.036 | 15.231 | 6.454 | 3.504 | 2.814 | 2.116 | 8.017 | 20.419 | 25.094 | 22.026 |
| Staff expenses | -5 | -1.991 | -2.893 | -1.930 | -2.358 | -4.994 | -6.737 | -9.379 | -21.322 | -21.362 | -18.205 |
| EBITDA | 648 | 1.045 | 12.338 | 4.524 | 1.145 | -2.180 | -7.076 | -2.210 | -8.312 | -6.908 | -720 |
| Depreciation & amort. | -0 | -3 | -96 | -101 | -50 | -0 | -0 | -0 | -221 | -104 | -313 |
| EBIT | 648 | 1.042 | 12.242 | 4.424 | 1.095 | -2.180 | -7.076 | -2.210 | -8.532 | -7.012 | -1.033 |
| Net financials | -0 | 3 | -25 | -14 | 491 | 283 | -70 | -318 | -49.227 | -23.834 | 119.688 |
| Profit before tax | 648 | 1.045 | 12.216 | 4.409 | 1.586 | -1.897 | -7.146 | -2.528 | -57.759 | -30.846 | 118.655 |
| Tax | 159 | 237 | 2.708 | 257 | 1.056 | -420 | -1.689 | -560 | -9.885 | -2.778 | 3.244 |
| Net profit | 489 | 808 | 9.508 | 4.152 | 530 | -1.477 | -5.457 | -1.968 | -47.874 | -28.068 | 115.411 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.384 | 7.502 | 99.681 | 117.509 | 93.542 | 101.723 | 109.041 | 9.343 | 87.434 | 62.862 | 613.302 |
| Equity | 539 | 1.347 | 10.855 | 15.007 | 12.956 | 11.479 | 6.022 | 4.054 | -16.541 | -51.685 | 498.677 |
| Long-term debt | 0 | 98 | 213 | 0 | 83 | 556 | 268 | 768 | 88.010 | 106.416 | 109.655 |
| Short-term debt | 845 | 6.058 | 85.913 | 99.712 | 76.853 | 86.457 | 102.751 | 4.521 | 15.965 | 8.131 | 4.970 |
| Total debt | 845 | 6.156 | 86.125 | 99.712 | 76.936 | 87.013 | 103.019 | 5.289 | 103.975 | 114.547 | 114.625 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Management | Management | 2021 | — | — |
CG Management | Management | 2022 | — | — |
KO Management | Management | 2023 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
MY Management | Management | 2022 | — | — |
FE Management | Management | 2022 | — | — |
AJ Management | Management | 2023 | — | — |
DJ Management | Management | 2021 | — | — |
BG Founder | Founder | 2015 | — | — |
MJ Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 66.7% | 66.7% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Armon Nathan Mordecia Bar-Tur | Management | 0 companies |
| Christian Gustaaf Teunissen | Management | 0 companies |
| Kristina Olsen | Management | 0 companies |
| Jesper Dam | Chief Executive Officer | 0 companies |
| Michael Young Nielsen | Management | 0 companies |
| Frederik Evariste A. Snauwaert | Management | 0 companies |
| Alexander Juel Rosentorn | Management | 0 companies |
| David Justin Irving Hamer | Management | 0 companies |
| BaseCamp Group Ltd. | Founder | 0 companies |
| Monique Jaqqam | Management | 0 companies |
| Justin Hamer | Board of Directors | 0 companies |