| Revenue | DKK -1,1M | +980% |
| EBITDA | DKK -3,5M | -19% |
| Net profit | DKK -4M | +6% |
| Total assets | DKK 2,2M | -54% |
| Equity | DKK -27,6M | -17% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.330 | 1.420 | 2.305 | -290 | -907 | -98 | -1.061 |
| Staff expenses | -2.534 | -3.539 | -3.767 | -6.051 | -3.681 | -2.814 | -2.417 |
| EBITDA | -1.203 | -2.119 | -1.463 | -6.340 | -4.588 | -2.912 | -3.478 |
| Depreciation & amort. | -47 | -136 | -845 | -1.564 | -398 | -90 | -36 |
| EBIT | -1.250 | -2.255 | -2.308 | -7.905 | -4.986 | -3.002 | -3.514 |
| Net financials | -67 | -362 | -667 | -1.189 | -1.087 | -1.141 | -1.192 |
| Profit before tax | -1.317 | -2.616 | -2.974 | -9.093 | -6.072 | -4.143 | -4.706 |
| Tax | -290 | 290 | -640 | -1.873 | -78 | 57 | -739 |
| Net profit | -1.027 | -2.906 | -2.334 | -7.220 | -5.994 | -4.200 | -3.967 |
| Item | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.740 | 8.057 | 15.325 | 13.562 | 6.637 | 4.907 | 2.242 |
| Equity | -977 | -3.883 | -6.217 | -13.438 | -19.432 | -23.632 | -27.599 |
| Long-term debt | 0 | 0 | 190 | 405 | 443 | 0 | 0 |
| Short-term debt | 4.717 | 11.940 | 21.352 | 26.420 | 25.601 | 28.514 | 29.817 |
| Total debt | 4.717 | 11.940 | 21.542 | 26.825 | 26.044 | 28.514 | 29.817 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
FF Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Duusty ApS | Company | 15.0% | 15.0% | 2017 |
Kiloo Ventures A/S | Company | 100.0% | 100.0% | 2024 |
Seaturtle ApS | Company | 15.0% | 15.0% | 2017 |
DRL HOLDING ApS | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Møller Jensen | Chief Executive Officer | 0 companies |
| Frederik Fisker-Marburger | Management | 0 companies |
| Morten Larsen | Board of Directors | 0 companies |
| Nicklas Hyge Flintager | Board of Directors | 0 companies |
| Svend Jørgen Jensen | Board of Directors | 0 companies |
| Jesper Jakobsgaard Hansen | Board of Directors | 0 companies |
| Mie Sofie Raabjerg Larsen | Board of Directors | 0 companies |
| David Raabjerg Larsen | Board of Directors | 0 companies |
| Peter Bager | Board of Directors | 0 companies |
| Simon Møller Eike | Board of Directors | 0 companies |