| Revenue | DKK -436K | -108% |
| EBITDA | DKK -2,9M | -272% |
| Net profit | DKK -2,3M | -280% |
| Total assets | DKK 8,7M | +119% |
| Equity | DKK -730K | -145% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 490 | 892 | 2.769 | 5.468 | -436 |
| Staff expenses | -879 | -1.307 | -2.441 | -3.750 | -2.510 |
| EBITDA | -388 | -416 | 327 | 1.717 | -2.946 |
| Depreciation & amort. | -0 | -0 | -21 | -22 | -22 |
| EBIT | -388 | -416 | 306 | 1.696 | -2.968 |
| Net financials | -2 | -9 | -27 | -22 | -34 |
| Profit before tax | -391 | -425 | 279 | 1.674 | -3.001 |
| Tax | -0 | -0 | -107 | 374 | -660 |
| Net profit | -391 | -425 | 386 | 1.300 | -2.342 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 511 | 1.145 | 1.751 | 3.967 | 8.694 |
| Equity | -134 | -74 | 312 | 1.612 | -730 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 645 | 1.219 | 1.439 | 2.349 | 9.424 |
| Total debt | 645 | 1.219 | 1.439 | 2.349 | 9.424 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DL Management | Management | 2024 |
| Former (2) | ||
CF Management | Management | 2017 – 2020 |
KH Management | Management | 2017 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2025 | |
| Former (2) | ||
| Board of Directors | 2023 – 2025 | |
| Chairman | 2023 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Individual | 15–19.99% | 15–19.99% | 2022 | |
| Company | 15–19.99% | 15–19.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Liljebladh | Management | 0 companies |
| Christian Fræhr Schmidt | Management | 0 companies |
| Kim Hagelskjær Jeppesen | Management | 0 companies |
| Jonatan Dal Bon Costalta | Board of Directors | 0 companies |
| Hartmut Wagner | Chairman | 0 companies |
| Julian Matias Ciccale Smit | Chairman | 0 companies |