| Revenue | DKK -383K | -59% |
| EBITDA | DKK -392K | +58% |
| Net profit | DKK -692K | +44% |
| Total assets | DKK 210K | -70% |
| Equity | DKK -3,9M | -22% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -2.382 | -1.739 | -487 | -315 | -102 | 1.620 | -925 | -383 |
| Staff expenses | -0 | -0 | -18 | -18 | -13 | -22 | -9 | -9 |
| EBITDA | -2.382 | -1.739 | -505 | -333 | -115 | 1.597 | -934 | -392 |
| Depreciation & amort. | 42 | 50 | 50 | 50 | 50 | 8 | -0 | -0 |
| EBIT | -2.424 | -1.789 | -555 | -383 | -165 | 1.589 | -934 | -392 |
| Net financials | -44 | -176 | -219 | -236 | -254 | -276 | -297 | -301 |
| Profit before tax | -1.434 | -1.965 | -774 | -619 | -419 | 1.313 | -1.231 | -692 |
| Tax | 517 | -421 | -159 | -125 | -33 | 21 | -0 | -0 |
| Net profit | -1.951 | -1.544 | -615 | -494 | -386 | 1.292 | -1.231 | -692 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.363 | 995 | 1.073 | 344 | 212 | 2.185 | 710 | 210 |
| Equity | -201 | -1.745 | -2.360 | -2.854 | -3.240 | -1.948 | -3.179 | -3.871 |
| Long-term debt | 1.500 | 2.500 | 1.136 | 2.728 | 2.826 | 2.932 | 0 | 0 |
| Short-term debt | 64 | 240 | 2.297 | 471 | 626 | 1.202 | 3.889 | 4.081 |
| Total debt | 1.564 | 2.740 | 3.433 | 3.198 | 3.452 | 4.134 | 3.889 | 4.081 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Felix The Reaper Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Kjær Ravn | Chief Executive Officer | 0 companies |
| Allan Rasmussen | Chairman | 0 companies |
| Kristian Bang Nørgaard | Board of Directors | 0 companies |
| Flemming Würtz Andersen | Chairman | 0 companies |