| Revenue | DKK -36K | -175% |
| EBITDA | DKK -1,8M | +8% |
| Net profit | DKK -1,4M | +50% |
| Total assets | DKK 2,3M | -49% |
| Equity | DKK -9,2M | -18% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 954 | 2.556 | 1.402 | -2.705 | -2.134 | 48 | -36 |
| Staff expenses | -0 | -352 | -1.369 | -1.884 | -2.878 | -2.753 | -1.979 | -1.744 |
| EBITDA | 0 | 1 | 15 | -482 | -5.582 | -4.888 | -1.931 | -1.780 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 1 | 15 | -482 | -5.582 | -4.888 | -1.931 | -1.780 |
| Net financials | 0 | -1 | -4 | -5 | -243 | -319 | -521 | -694 |
| Profit before tax | 0 | 0 | 11 | -486 | -5.825 | -5.207 | -2.452 | -2.474 |
| Tax | -0 | -0 | 3 | -0 | 149 | -0 | 299 | -1.103 |
| Net profit | 0 | 0 | 8 | -486 | -5.974 | -5.207 | -2.751 | -1.371 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1 | 1.034 | 1.155 | 2.251 | 3.561 | 1.853 | 4.484 | 2.301 |
| Equity | 1 | 1 | 9 | 1.523 | -3.855 | -5.052 | -7.803 | -9.173 |
| Long-term debt | 0 | 0 | 0 | 0 | 6.117 | 6.417 | 8.436 | 8.778 |
| Short-term debt | 0 | 1.033 | 1.146 | 729 | 1.300 | 489 | 3.851 | 2.696 |
| Total debt | 0 | 1.033 | 1.146 | 729 | 7.417 | 6.906 | 12.287 | 11.474 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2023 | — | — |
HZ Founder | Founder | 2017 | — | — |
BF Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Deputy Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vivida ApS | Company | 33.3% | 33.3% | 2017 |
Ginnerup Capital ApS | Company | 15.0% | 15.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
Jafa Holding ApS | Company | 5.0% | 5.0% | 2023 |
Ginkgo ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Khadija Schwach-Abdellaoui | Management | 0 companies |
| Huang Zhe | Founder | 0 companies |
| Birgit Fuhlendorff | Management | 0 companies |
| Timothy James Eviston | Board of Directors | 0 companies |
| Michael Foldager Johansen | Chairman | 0 companies |
| Jesper Ahlmann Funding Andersen | Deputy Chairman | 0 companies |