| Revenue | DKK 1,1M | -6637% |
| EBITDA | DKK -4,3M | +21% |
| Net profit | DKK -6M | +11% |
| Total assets | DKK 13,5M | +5% |
| Equity | DKK -24,3M | -33% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -3.347 | -1.621 | -386 | -100 | 1.226 | 1.656 | -17 | 1.130 |
| Staff expenses | -1.636 | -692 | -2.712 | -3.028 | -2.071 | -3.465 | -5.482 | -5.468 |
| EBITDA | -4.982 | -2.313 | -3.098 | -3.128 | -845 | -1.809 | -5.500 | -4.338 |
| Depreciation & amort. | -614 | -614 | -617 | -669 | -720 | -771 | -269 | -262 |
| EBIT | -5.596 | -2.927 | -3.715 | -3.796 | -1.565 | -2.580 | -5.769 | -4.600 |
| Net financials | -516 | -636 | -209 | -143 | -118 | -180 | -978 | -1.427 |
| Profit before tax | -6.112 | -3.563 | -3.924 | -3.940 | -1.682 | -2.759 | -6.746 | -6.027 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -6.112 | -3.563 | -3.924 | -3.940 | -1.682 | -2.759 | -6.746 | -6.027 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5.448 | 4.257 | 9.373 | 10.123 | 10.891 | 11.552 | 12.766 | 13.456 |
| Equity | -6.062 | -9.625 | -3.113 | -7.053 | -8.735 | -11.494 | -18.240 | -24.267 |
| Long-term debt | 0 | 0 | 9.766 | 14.320 | 16.364 | 18.637 | 26.565 | 36.202 |
| Short-term debt | 11.511 | 13.882 | 2.720 | 2.855 | 3.262 | 4.410 | 4.441 | 1.521 |
| Total debt | 11.511 | 13.882 | 12.486 | 17.175 | 19.626 | 23.047 | 31.006 | 37.723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2016 | — | — |
CB Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
KIM MEKAWI ApS | Company | 20.0% | 20.0% | 2019 |
CHRISTIAN ELVING HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Mekawi | Management | 0 companies |
| Christian Bjerg Elving | Management | 0 companies |
| Luca Fuso | Board of Directors | 0 companies |
| Maurizio Fusetti | Board of Directors | 0 companies |
| Francesco Montani | Board of Directors | 0 companies |
| Dario Rinero | Chairman | 0 companies |