| Revenue | DKK 300K | -103% |
| EBITDA | DKK -7,2M | +65% |
| Net profit | DKK -8,1M | +73% |
| Total assets | DKK 5,6M | -79% |
| Equity | DKK -3,3M | -114% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | -529 | -4.768 | -6.319 | -2.956 | -10.425 | 300 |
| Staff expenses | -696 | -181 | -3.264 | -5.790 | -15.144 | -10.459 | -6.315 |
| EBITDA | -948 | -710 | -8.032 | -13.916 | -17.615 | -20.884 | -7.214 |
| Depreciation & amort. | -0 | -39 | -533 | -1.589 | -3.641 | -4.417 | -707 |
| EBIT | -948 | -749 | -8.565 | -15.506 | -21.255 | -25.301 | -7.921 |
| Net financials | 0 | -302 | -539 | -181 | -21 | -1.507 | -190 |
| Profit before tax | -948 | -1.051 | -9.104 | -15.686 | -21.277 | -29.681 | -8.111 |
| Tax | -0 | -224 | -2.420 | -3.444 | -0 | -0 | -0 |
| Net profit | -948 | -827 | -6.683 | -12.243 | -21.277 | -29.681 | -8.111 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 7.327 | 16.272 | 35.425 | 40.094 | 31.724 | 27.164 | 5.626 |
| Equity | 1.327 | 936 | 26.653 | 38.625 | 17.478 | 22.768 | -3.280 |
| Long-term debt | 0 | 0 | 400 | 614 | 628 | 649 | 8.324 |
| Short-term debt | 6.000 | 14.017 | 7.694 | 855 | 13.618 | 3.747 | 582 |
| Total debt | 6.000 | 14.017 | 8.094 | 1.469 | 14.245 | 4.396 | 8.906 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2018 | — | — |
SG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KU Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JKP HOLDING ApS | Company | 20.0% | 20.0% | 2024 |
A. Løkke ApS | Company | 20.0% | 20.0% | 2024 |
FJELSTED RASMUSSEN INVEST ApS | Company | 15.0% | 15.0% | 2024 |
| Individual | 15.0% | 15.0% | 2024 | |
EA Advice ApS | Company | 5.0% | 5.0% | 2024 |
TNT2 Holding ApS | Company | 5.0% | 5.0% | 2024 |
Casu Holding ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2021 | |
Rehfeld Group Holding IVS | Company | 20.0% | 20.0% | 2020 |
TNT Holding DK ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 33.3% | 33.3% | 2018 | |
Magneto Holding ApS | Company | 25.0% | 25.0% | 2020 |
Perceval ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Holch Midtgaard | Management | 0 companies |
| Søren Grønborg Thorsen | Chief Executive Officer | 0 companies |
| Kim Ulf Rehfeld Thodén | Chief Executive Officer | 0 companies |
| Christian Rasmussen | Chairman | 0 companies |
| Werner Helmuth Storm Valeur | Chairman | 0 companies |
| Alexander Løkke | Board of Directors | 0 companies |
| Anne Louise Eberhard | Chairman | 0 companies |
| Timm Jeppesen | Board of Directors | 0 companies |