| Revenue | DKK -1,3M | -15% |
| EBITDA | DKK -1,3M | +15% |
| Net profit | DKK -2,6M | +19% |
| Total assets | DKK 2,2M | -74% |
| Equity | DKK 348K | -88% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -155 | -102 | 1.078 | 2.080 | 954 | -1.561 | -1.333 |
| Staff expenses | -41 | -125 | -195 | -605 | -548 | -0 | -0 |
| EBITDA | -196 | -228 | 883 | 1.775 | 405 | -1.561 | -1.333 |
| Depreciation & amort. | -0 | -416 | -1.509 | -2.005 | -2.393 | -2.443 | -2.027 |
| EBIT | -196 | -643 | -626 | -230 | -1.988 | -4.004 | -3.360 |
| Net financials | -2 | -113 | -150 | -155 | -62 | -133 | 2 |
| Profit before tax | -198 | -756 | -776 | -386 | -2.051 | -4.137 | -3.358 |
| Tax | -52 | -179 | -311 | -82 | -449 | -908 | -733 |
| Net profit | -146 | -577 | -464 | -304 | -1.602 | -3.228 | -2.625 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 6.691 | 9.410 | 9.373 | 9.184 | 8.023 | 8.168 | 2.152 |
| Equity | 6.149 | 5.571 | 5.107 | 4.803 | 3.201 | 2.973 | 348 |
| Long-term debt | 0 | 2.104 | 2.250 | 3.776 | 2.437 | 3.542 | 0 |
| Short-term debt | 542 | 421 | 559 | 605 | 1.273 | 1.113 | 1.749 |
| Total debt | 542 | 2.525 | 2.809 | 4.381 | 4.822 | 5.196 | 1.805 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Karnov Group Holdco DK ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Joel Jonathan Minzari | Chief Executive Officer | 0 companies |
| Jan Magnus Svernlöv | Chairman | 0 companies |
| Flemming Breinholt | Board of Directors | 0 companies |
| Mads Grønvall Westh Jensen | Chairman | 0 companies |