| Revenue | DKK 9,3M | +40% |
| EBITDA | DKK 4,7M | +24% |
| Net profit | DKK 3,6M | +37% |
| Total assets | DKK 35,3M | +122% |
| Equity | DKK 13,7M | +35% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.946 | 690 | 1.576 | 986 | 2.429 | 4.501 | 6.627 | 9.288 |
| Staff expenses | -664 | -221 | -563 | -522 | -604 | -556 | -2.824 | -4.571 |
| EBITDA | 3.282 | 469 | 1.013 | 465 | 1.825 | 3.945 | 3.802 | 4.717 |
| Depreciation & amort. | -64 | -68 | -130 | -64 | -320 | -448 | -448 | -259 |
| EBIT | 3.218 | 401 | 883 | 401 | 1.505 | 3.497 | 3.354 | 4.458 |
| Net financials | -61 | -9 | -26 | 0 | -133 | -124 | -0 | 121 |
| Profit before tax | 3.157 | 391 | 857 | 401 | 1.372 | 3.373 | 3.354 | 4.579 |
| Tax | 693 | 91 | 189 | 88 | 302 | 742 | 742 | 1.010 |
| Net profit | 2.464 | 300 | 668 | 313 | 1.070 | 2.631 | 2.612 | 3.569 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 8.471 | 4.834 | 8.706 | 11.187 | 11.891 | 22.768 | 15.879 | 35.331 |
| Equity | 2.514 | 2.813 | 3.482 | 3.795 | 4.865 | 7.496 | 10.108 | 13.677 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.351 | 1.821 | 4.903 | 7.027 | 6.648 | 14.594 | 5.200 | 20.612 |
| Total debt | 5.351 | 1.821 | 4.903 | 7.027 | 6.648 | 14.594 | 5.200 | 20.612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Management | Management | 2016 | — | — |
KA Founder | Founder | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Thiim Johnsen | Management | 0 companies |
| Klingspor AG | Founder | 0 companies |
| Duy Hoang Dr. Nguyen | Board of Directors | 0 companies |
| Olaf Peter Ter Jung | Chairman | 0 companies |
| Dr Steffen Neu | Chairman | 0 companies |