| Revenue | DKK -2M | +23% |
| EBITDA | DKK -3,3M | -3% |
| Net profit | DKK -3,3M | +2% |
| Total assets | DKK 252K | -85% |
| Equity | DKK -664K | +47% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -59 | -640 | -557 | -1.268 | -1.475 | -589 | -1.648 | -2.033 |
| Staff expenses | -250 | -331 | -1.518 | -1.737 | -1.193 | -861 | -1.554 | -1.280 |
| EBITDA | -1.128 | -4.708 | -5.499 | -3.871 | -3.302 | -1.463 | -3.224 | -3.312 |
| Depreciation & amort. | -0 | -2 | -24 | -27 | -24 | -3 | -0 | -0 |
| EBIT | -1.128 | -4.711 | -5.523 | -3.897 | -3.326 | -1.465 | -3.224 | -3.312 |
| Net financials | 0 | -6 | -108 | -227 | -235 | -234 | -144 | -1 |
| Profit before tax | -1.128 | -4.717 | -5.631 | -4.124 | -3.561 | -1.700 | -3.369 | -3.314 |
| Tax | -180 | -822 | -753 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -948 | -3.894 | -4.877 | -4.124 | -3.561 | -1.700 | -3.369 | -3.314 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 230 | 2.737 | 3.581 | 4.635 | 1.053 | 901 | 1.663 | 252 |
| Equity | -448 | 2.412 | -2.465 | -1.709 | -5.271 | -6.970 | -1.255 | -664 |
| Long-term debt | 0 | 0 | 5.495 | 5.533 | 5.754 | 5.984 | 0 | 81 |
| Short-term debt | 678 | 325 | 551 | 811 | 569 | 1.887 | 2.918 | 835 |
| Total debt | 678 | 325 | 6.046 | 6.344 | 6.324 | 7.871 | 2.918 | 916 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SL Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
HC Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CLAUS JØNCK HOLDING ApS | Company | 20.0% | 20.0% | 2023 |
Sandkassen ApS | Company | 10.0% | 15.0% | 2024 |
Investeringsselskabet MVKSMA af 15. januar 2021 ApS | Company | 10.0% | 5.0% | 2024 |
BIKO Consulting ApS | Company | 5.0% | 10.0% | 2024 |
JFK INVEST A/S | Company | 5.0% | 5.0% | 2024 |
Investeringsselskabet af 27. august 2018 ApS | Company | 0.0% | 5.0% | 2024 |
PANOPTES INVEST ApS | Company | 10.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Raben | Chief Executive Officer | 0 companies |
| Stuart Lomax Wynn | Chief Executive Officer | 0 companies |
| Ann Rosenberg | Chief Executive Officer | 0 companies |
| Hans Christian Ellingsgaard | Chief Executive Officer | 0 companies |
| Jens Christensen Kam | Chief Executive Officer | 0 companies |
| Tom Sten Behrens-Sørensen | Board of Directors | 0 companies |
| Claus Jønck | Board of Directors | 0 companies |
| Kåre Sand | Chairman | 0 companies |
| Thomas Ras Lund | Board of Directors | 0 companies |