| Revenue | DKK 8,2M | +88% |
| EBITDA | DKK -9,9M | -11% |
| Net profit | DKK -11,5M | -23% |
| Total assets | DKK 59,5M | +410% |
| Equity | DKK 46,4M | +1339% |
| Employees | 24 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 336 | 463 | 2.755 | 3.555 | 4.327 | 8.150 |
| Staff expenses | -0 | -0 | -0 | -1.668 | -3.787 | -9.054 | -18.060 |
| EBITDA | 0 | 336 | -18 | -349 | -232 | -8.944 | -9.910 |
| Depreciation & amort. | -0 | -0 | -28 | -37 | -330 | -521 | -1.057 |
| EBIT | 0 | 336 | -46 | -387 | -562 | -9.465 | -10.967 |
| Net financials | 0 | 0 | -6 | -10 | -25 | -644 | -580 |
| Profit before tax | 0 | 336 | -52 | -397 | -587 | -10.108 | -11.547 |
| Tax | -0 | 94 | -179 | -105 | -129 | -748 | -0 |
| Net profit | 0 | 242 | 127 | -292 | -458 | -9.360 | -11.546 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 25 | 559 | 1.889 | 2.277 | 10.798 | 11.667 | 59.496 |
| Equity | 25 | 367 | 1.335 | 1.271 | 5.613 | -3.747 | 46.435 |
| Long-term debt | 0 | 0 | 0 | 0 | 3.877 | 3.892 | 4.364 |
| Short-term debt | 0 | 192 | 553 | 1.006 | 1.135 | 11.522 | 8.697 |
| Total debt | 0 | 192 | 553 | 1.006 | 5.011 | 15.414 | 13.061 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2024 | |
Aegir Management Holding ApS | Company | 15.0% | 15.0% | 2020 |
Treetop HoldCo ApS | Company | 10.0% | 10.0% | 2019 |
Climentum Capital Fund I K/S | Company | 10.0% | 10.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
Nørgaard Vig Holding ApS | Company | 5.0% | 5.0% | 2021 |
Estoaks Holding ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2022 | |
S-EQT ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Bisgaard Laursen Vig | Board of Directors | 0 companies |
| Rikke Winther Nørgaard | Board of Directors | 0 companies |
| Scott Aaron Urquhart | Chairman | 0 companies |
| Morten Mittet Halborg | Board of Directors | 0 companies |
| Pablo Pedrejón | Board of Directors | 0 companies |
| Jacob Winning Lehmann | Chairman | 0 companies |