| Revenue | DKK -280K | -465% |
| EBITDA | DKK -834K | -161% |
| Net profit | DKK -766K | -117% |
| Total assets | DKK 1,3M | +35% |
| Equity | DKK 368K | +15% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 47 | 19 | 660 | 762 | 887 | 77 | -280 |
| Staff expenses | -0 | -0 | -226 | -84 | -767 | -397 | -553 |
| EBITDA | -4 | -2 | 434 | 679 | 120 | -320 | -834 |
| Depreciation & amort. | -0 | -0 | -0 | -4 | -96 | -107 | -119 |
| EBIT | -4 | -2 | 434 | 675 | 24 | -427 | -953 |
| Net financials | -0 | 0 | -0 | -0 | -17 | -23 | -28 |
| Profit before tax | -4 | -2 | 433 | 675 | 7 | -449 | -981 |
| Tax | -0 | -0 | 95 | 132 | 6 | -97 | -215 |
| Net profit | -4 | -2 | 338 | 543 | 1 | -353 | -766 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 4 | 29 | 672 | 999 | 1.420 | 938 | 1.269 |
| Equity | 4 | 29 | 336 | 749 | 673 | 320 | 368 |
| Long-term debt | 0 | 0 | 0 | 0 | 144 | 319 | 298 |
| Short-term debt | 0 | 1 | 240 | 101 | 434 | 227 | 603 |
| Total debt | 0 | 1 | 240 | 101 | 579 | 546 | 901 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2017 | — | — |
LS Management | Management | 2022 | — | — |
CJ Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lianne Quorum ApS | Company | 20.0% | 20.0% | 2025 |
MICHAEL FRANDSEN HOLDING ApS | Company | 20.0% | 20.0% | 2025 |
JENS JUST ApS | Company | 20.0% | 20.0% | 2025 |
Klima Vision ApS | Company | 5.0% | 5.0% | 2025 |
Flying BizKit ApS | Company | 15.0% | 15.0% | 2024 |
Basecamp invest ApS | Company | 10.0% | 10.0% | 2024 |
Nordic Luminary ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Bertram Krogh Bertelsen | Management | 0 companies |
| Laura Sabbie Falk | Management | 0 companies |
| Christoffer Junker Elmelund | Management | 0 companies |
| Valdemar Batory Østergaard | Deputy Chairman | 0 companies |
| Jens Just | Board of Directors | 0 companies |
| Michael Hartmann Frandsen | Board of Directors | 0 companies |
| Ralf Sohl | Board of Directors | 0 companies |
| Kasper Holst Hansen | Board of Directors | 0 companies |
| Søren Sivebæk | Board of Directors | 0 companies |
| Kristoffer Jensen | Chairman | 0 companies |
| Poul Sohl | Board of Directors | 0 companies |
| Teit Weirum Knudsen | Chairman | 0 companies |