| Revenue | DKK 2,1M | -2% |
| EBITDA | DKK 616K | +279% |
| Net profit | DKK 522K | +574% |
| Total assets | DKK 7,6M | +23% |
| Equity | DKK 3,7M | +16% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.253 | -2.084 | -146 | -176 | -1.289 | 314 | 2.316 | 2.127 | 2.080 |
| Staff expenses | -576 | -1.466 | -871 | -1.312 | -1.412 | -1.009 | -1.487 | -1.962 | -1.464 |
| EBITDA | -4.829 | -3.550 | -1.017 | -1.488 | -2.701 | -695 | 695 | 163 | 616 |
| Depreciation & amort. | -27 | -93 | -132 | -216 | -278 | -341 | -268 | -379 | -222 |
| EBIT | -4.856 | -3.643 | -1.149 | -1.704 | -2.978 | -1.036 | 426 | -216 | 394 |
| Net financials | 2 | 24 | -8 | -57 | -110 | -124 | -68 | 26 | -85 |
| Profit before tax | -4.854 | -3.619 | -1.157 | -1.761 | -3.088 | -1.160 | 359 | -190 | 309 |
| Tax | -0 | -8 | -0 | -0 | -0 | -1.021 | -0 | -80 | -213 |
| Net profit | -4.854 | -3.611 | -1.157 | -1.761 | -3.088 | -139 | 359 | -110 | 522 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.676 | 8.300 | 7.623 | 8.343 | 5.929 | 6.189 | 9.569 | 6.202 | 7.612 |
| Equity | 10.751 | 7.140 | 5.798 | 4.037 | 949 | 2.917 | 3.276 | 3.166 | 3.688 |
| Long-term debt | 0 | 0 | 0 | 2.140 | 2.317 | 134 | 0 | 0 | 0 |
| Short-term debt | 1.925 | 1.160 | 1.825 | 2.165 | 2.662 | 3.138 | 6.293 | 3.036 | 3.924 |
| Total debt | 1.925 | 1.160 | 1.825 | 4.306 | 4.980 | 3.272 | 6.293 | 3.036 | 3.924 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2021 | — | — |
LK Management | Management | 2021 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
BJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
PR | Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rekom Global Brands ApS | Company | 25.0% | 25.0% | 2021 |
HUWA HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
Martin Bundgaard Holding ApS | Company | 15.0% | 15.0% | 2021 |
RIX HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
BERENTH HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2016 | |
JCA HOLDING ApS | Company | 20.0% | 20.0% | 2016 |
Holdingselskabet af 17. december 1991 ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Karol Michal Misztal | Management | 0 companies |
| Lars Kjøller Hebert Mejlgaard | Management | 0 companies |
| Martin Berenth Bach Bundgaard | Chief Executive Officer | 0 companies |
| Benjamin James Helbrink Gann | Chief Executive Officer | 0 companies |
| Hans Ulrik Winther Andersen | Board of Directors | 0 companies |
| Jesper Schaltz | Board of Directors | 0 companies |
| Henrik Berenth | Board of Directors | 0 companies |
| Peter Juel-Berg | Chairman | 0 companies |
| Jens Carrit Alminde | Board of Directors | 0 companies |
| Danny Nordberg Nielsen | Board of Directors | 0 companies |
| Per Rix | Board of Directors | 0 companies |