| Revenue | DKK 5,1M | -158% |
| EBITDA | DKK -3,2M | +74% |
| Net profit | DKK -3,9M | +65% |
| Total assets | DKK 43M | -27% |
| Equity | DKK 34,5M | -10% |
| Employees | 18 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 335 | 181 | 7 | -729 | -812 | 1.282 | -8.665 | 5.051 |
| Staff expenses | -0 | -0 | -0 | -321 | -2.044 | -3.450 | -3.835 | -8.294 |
| EBITDA | 76 | -411 | 7 | -1.050 | -2.856 | -2.168 | -12.500 | -3.243 |
| Depreciation & amort. | -0 | -0 | -0 | -11 | -23 | -38 | -78 | -1.110 |
| EBIT | 76 | -411 | 7 | -1.061 | -2.879 | -2.206 | -12.578 | -4.353 |
| Net financials | -21 | -31 | -44 | -114 | -194 | -516 | -874 | -397 |
| Profit before tax | 56 | -441 | -38 | -1.175 | -3.073 | -2.723 | -13.452 | -4.749 |
| Tax | 13 | -0 | -79 | -235 | -504 | -398 | -2.514 | -883 |
| Net profit | 43 | -441 | 41 | -940 | -2.569 | -2.325 | -10.938 | -3.867 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 269 | 300 | 391 | 10.489 | 7.654 | 21.746 | 58.866 | 43.033 |
| Equity | 55 | -429 | -386 | 3.883 | 1.314 | -1.011 | 38.336 | 34.469 |
| Long-term debt | 0 | 525 | 567 | 6.163 | 5.880 | 6.351 | 2.975 | 2.273 |
| Short-term debt | 214 | 205 | 210 | 444 | 459 | 16.406 | 17.555 | 6.291 |
| Total debt | 214 | 729 | 777 | 6.606 | 6.340 | 22.757 | 20.531 | 8.564 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Founder | Founder | 2016 | — | — |
TT Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
CJ Management | Management | 2016 | — | — |
CJ | Founder | 2016 | — | — |
AF Management | Management | 2016 | — | — |
LM | Deputy | 2020 | — | — |
JP Founder | Founder | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Creanova Ventures ApS | Company | 20.0% | 20.0% | 2025 |
Franco Investments ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 10.0% | 10.0% | 2023 | |
CJF Holding ApS | Company | 10.0% | 10.0% | 2023 |
Danmarks Eksport- og Investeringsfond | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 | |
JPM Capital ApS | Company | 25.0% | 25.0% | 2023 |
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Alejandro Franco Sanchez | Founder | 0 companies |
| Thomas Thomasen Durhuus | Chief Executive Officer | 0 companies |
| Camilo Jose Fernandez Schembri | Management | 0 companies |
| Camilo Jose Fernandez Schembri | Founder | 0 companies |
| Alejandro Franco Sanchez | Management | 0 companies |
| Louise Mathilde Rørbæk Heiberg | Deputy | 0 companies |
| Juan Pablo Medina Ramirez | Founder | 0 companies |
| Martin Lersch | Board of Directors | 0 companies |
| Marika King | Board of Directors | 0 companies |
| Marcel Luben | Chairman | 0 companies |