| Revenue | DKK -1,6M | +195% |
| EBITDA | DKK -5,5M | -68% |
| Net profit | DKK -6M | -66% |
| Total assets | DKK 15,5M | -2% |
| Equity | DKK 10,2M | +2558% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 97 | 730 | -283 | 270 | 603 | 622 | -557 | -1.641 |
| Staff expenses | -589 | -1.894 | -1.802 | -2.285 | -2.279 | -2.231 | -2.731 | -3.887 |
| EBITDA | -492 | -1.164 | -2.085 | -2.015 | -1.676 | -1.609 | -3.288 | -5.528 |
| Depreciation & amort. | -39 | -67 | -67 | -229 | -247 | -308 | -447 | -452 |
| EBIT | -531 | -1.231 | -2.152 | -2.244 | -1.923 | -1.918 | -3.735 | -5.981 |
| Net financials | -19 | -85 | -83 | -79 | -224 | -250 | -551 | -462 |
| Profit before tax | -551 | -1.317 | -2.235 | 2.322 | -2.148 | -2.167 | -4.286 | -6.443 |
| Tax | -119 | -289 | -491 | 511 | -458 | -478 | -687 | -463 |
| Net profit | -432 | -1.028 | -1.745 | -1.812 | -1.690 | -1.690 | -3.598 | -5.980 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.298 | 8.267 | 9.265 | 9.698 | 11.597 | 12.518 | 15.871 | 15.509 |
| Equity | 150 | 4.511 | 6.051 | 6.248 | 4.558 | 3.981 | 383 | 10.180 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.885 | 2.683 | 3.449 | 2.335 |
| Short-term debt | 2.812 | 3.041 | 2.583 | 2.877 | 3.709 | 5.519 | 12.038 | 2.994 |
| Total debt | 2.812 | 3.041 | 2.583 | 2.877 | 6.594 | 8.202 | 15.488 | 5.329 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Founder | Founder | 2016 | — | — |
PL Founder | Founder | 2016 | — | — |
JV | Founder | 2016 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 15.0% | 15.0% | 2023 | |
ORK HOLDING ApS | Company | 10.0% | 10.0% | 2023 |
MUNCK INVEST ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Lindberg | Founder | 0 companies |
| Peter Lindberg | Founder | 0 companies |
| Jørgen Vilhelm Mandrup Hansen | Founder | 0 companies |
| Jens Christian Larsen | Chief Executive Officer | 0 companies |
| Mikael Munck | Chairman | 0 companies |
| Mycroft Charles St John Croisdale-Appleby | Board of Directors | 0 companies |