| Revenue | DKK 7,1M | -21% |
| EBITDA | DKK 532K | -45% |
| Net profit | DKK 219K | -65% |
| Total assets | DKK 3,4M | -15% |
| Equity | DKK 1,6M | -24% |
| Employees | 11 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 199 | 1.250 | 2.831 | 2.968 | 5.011 | 6.592 | 5.874 | 8.944 | 7.059 |
| Staff expenses | -0 | -0 | -1.125 | -2.266 | -2.751 | -3.544 | -6.475 | -5.696 | -7.979 | -6.527 |
| EBITDA | 55 | 62 | 125 | 566 | 217 | 1.467 | 116 | 177 | 965 | 532 |
| Depreciation & amort. | -0 | -0 | -2 | -10 | -13 | -41 | -153 | -204 | -224 | -174 |
| EBIT | 55 | 62 | 122 | 556 | 204 | 1.426 | -36 | -27 | 741 | 358 |
| Net financials | -2 | -2 | -1 | -2 | -5 | -12 | 2 | -3 | 62 | -8 |
| Profit before tax | 53 | 60 | 121 | 554 | 199 | 1.413 | -34 | -30 | 803 | 350 |
| Tax | 12 | 14 | 27 | 123 | 44 | 267 | 5 | 41 | 172 | 131 |
| Net profit | 42 | 47 | 94 | 432 | 155 | 1.146 | -39 | -70 | 631 | 219 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 78 | 127 | 588 | 1.149 | 1.976 | 4.536 | 2.748 | 2.264 | 3.940 | 3.355 |
| Equity | 67 | 113 | 206 | 637 | 432 | 1.378 | 979 | 909 | 2.109 | 1.608 |
| Long-term debt | 0 | 0 | 0 | 50 | 170 | 141 | 0 | 0 | 0 | 0 |
| Short-term debt | 12 | 14 | 381 | 460 | 1.373 | 2.980 | 1.727 | 1.272 | 1.789 | 1.736 |
| Total debt | 12 | 14 | 381 | 510 | 1.542 | 3.121 | 1.727 | 1.272 | 1.789 | 1.736 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 2016 | — | — |
JG Management | Management | 2017 | — | — |
AS Management | Management | 2016 | — | — |
CK Management | Management | 2017 | — | — |
RM Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Baybay Holding ApS | Company | 25.0% | 25.0% | 2026 |
Ramaho Holding ApS | Company | 25.0% | 25.0% | 2026 |
Thomas Amby Holding ApS | Company | 25.0% | 25.0% | 2026 |
Thomas Bræstrup Holding ApS | Company | 25.0% | 25.0% | 2026 |
Juniverse Holding ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Kronika | Management | 0 companies |
| Julius Gabel Nørgaard | Management | 0 companies |
| Andreas Staurby Olesen | Management | 0 companies |
| Carl Kronika | Management | 0 companies |
| Rasmus Mathias Holm | Management | 0 companies |
| Thomas Amby Johansen | Board of Directors | 0 companies |
| Simon Torpegaard Kvistgaard | Chairman | 0 companies |
| Jesper Santos Bay Thomsen | Board of Directors | 0 companies |
| Søren Munk Hansen | Board of Directors | 0 companies |
| Bastian Rahbæk Grostøl | Board of Directors | 0 companies |
| Lasse Haandbæk Baylund | Chairman | 0 companies |
| Jesper Genter Lohmann | Board of Directors | 0 companies |
| Thomas Bræstrup | Board of Directors | 0 companies |
| Kresten Schultz-Jørgensen | Chairman | 0 companies |
| Katrine Mølgaard Thielke | Board of Directors | 0 companies |