| Revenue | DKK 1,4M | +209% |
| EBITDA | DKK 319K | +146% |
| Net profit | DKK 232K | +382% |
| Total assets | DKK 875K | +115% |
| Equity | DKK 518K | +81% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 155 | 95 | 198 | 489 | 573 | 92 | 267 | 450 | 1.391 |
| Staff expenses | -41 | -180 | -217 | -369 | -533 | -526 | -738 | -320 | -1.072 |
| EBITDA | -56 | -85 | -19 | 120 | 40 | -434 | -471 | 130 | 319 |
| Depreciation & amort. | -0 | -0 | -7 | -31 | -31 | -56 | -69 | -62 | -13 |
| EBIT | -56 | -85 | -26 | 89 | 9 | -490 | -540 | 68 | 306 |
| Net financials | 0 | -12 | -7 | -1 | 5 | -8 | -6 | -3 | 0 |
| Profit before tax | -56 | -96 | -34 | 88 | 14 | -498 | -546 | 65 | 307 |
| Tax | -0 | -0 | -0 | 7 | 6 | -102 | -117 | 17 | 75 |
| Net profit | -56 | -96 | -34 | 81 | 7 | -395 | -429 | 48 | 232 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 113 | 73 | 253 | 449 | 1.250 | 956 | 494 | 407 | 875 |
| Equity | -55 | -151 | 41 | 56 | 1.063 | 668 | 239 | 287 | 518 |
| Long-term debt | 125 | 155 | 100 | 90 | 51 | 32 | 0 | 0 | 0 |
| Short-term debt | 43 | 69 | 111 | 303 | 136 | 257 | 255 | 120 | 356 |
| Total debt | 168 | 224 | 211 | 393 | 187 | 289 | 255 | 120 | 356 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2017 | — | — |
JM Management | Management | 2023 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JBO INVEST ApS | Company | 66.7% | 66.7% | 2019 |
Front Row Capital ApS | Company | 10.0% | 10.0% | 2021 |
Sankt Klemens Holding ApS | Company | 10.0% | 10.0% | 2021 |
BOWALL INVEST ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Alexander Schou Schrøder | Management | 0 companies |
| Julie Melchiorsen-Bowall | Management | 0 companies |
| Sebastian Alexander Guldstøv Melchiorsen-Bowall | Chief Executive Officer | 0 companies |
| Christian Bowall | Board of Directors | 0 companies |
| Stine Aarup-Andersen | Board of Directors | 0 companies |
| Jens Faarup | Chairman | 0 companies |
| Alexander Høgh Eriksen | Chairman | 0 companies |