| Revenue | DKK 765K | +85% |
| EBITDA | DKK -947K | -112% |
| Net profit | DKK -1,1M | -97% |
| Total assets | DKK 1,5M | +0% |
| Equity | DKK 166K | +123% |
| Employees | 7 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 414 | 12 | 369 | 128 | 91 | -202 | 414 | 765 |
| Staff expenses | -0 | -0 | -1 | -1 | -395 | -497 | -860 | -1.712 |
| EBITDA | 414 | 12 | 368 | 127 | -304 | -699 | -446 | -947 |
| Depreciation & amort. | 2 | -6 | -6 | -6 | -13 | -17 | -53 | -122 |
| EBIT | 412 | 6 | 362 | 121 | -317 | -716 | -499 | -1.069 |
| Net financials | -11 | -3 | -14 | -8 | -36 | -57 | -22 | -43 |
| Profit before tax | 401 | 3 | 348 | 113 | -353 | -773 | -522 | -1.112 |
| Tax | 90 | 1 | 77 | 33 | -68 | -169 | 36 | -11 |
| Net profit | 311 | 2 | 271 | 80 | -285 | -604 | -558 | -1.100 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 815 | 702 | 879 | 963 | 1.254 | 1.455 | 1.518 | 1.512 |
| Equity | 361 | 363 | 633 | 713 | 429 | -175 | -733 | 166 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 325 | 0 | 638 |
| Short-term debt | 453 | 256 | 245 | 250 | 825 | 1.305 | 2.252 | 707 |
| Total debt | 453 | 256 | 245 | 250 | 825 | 1.630 | 2.252 | 1.346 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2017 | — | — |
KW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Spacejam ApS | Company | 66.7% | 66.7% | 2024 |
JAGHI HOLDING A/S | Company | 10.0% | 10.0% | 2024 |
HECTOR INVEST ApS | Company | 10.0% | 10.0% | 2024 |
the PACKAGE 86 ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Faith Hancock | Management | 0 companies |
| Kasper Weinrich Schübeler | Chief Executive Officer | 0 companies |
| Tommy Petersen | Board of Directors | 0 companies |
| Jan Giovanni Ghisalberti | Board of Directors | 0 companies |