| Revenue | DKK -2,4M | +55% |
| EBITDA | DKK -5,1M | -137% |
| Net profit | DKK -3,3M | -35% |
| Total assets | DKK 4M | +162% |
| Equity | DKK -5,5M | -55% |
| Employees | 8 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 67 | 440 | 3.765 | 7.802 | 2.076 | -1.542 | -2.394 |
| Staff expenses | -0 | -8 | -608 | -821 | -1.290 | -608 | -2.708 |
| EBITDA | -47 | -354 | 158 | 171 | -195 | -2.150 | -5.102 |
| Depreciation & amort. | -0 | -42 | -7 | -35 | -0 | -0 | -7 |
| EBIT | -47 | -396 | 151 | 136 | -195 | -2.150 | -5.109 |
| Net financials | 0 | -11 | -14 | -84 | -121 | -334 | -539 |
| Profit before tax | -47 | -407 | 137 | 52 | -316 | -2.484 | -5.648 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -2.302 |
| Net profit | -47 | -407 | 137 | 52 | -316 | -2.484 | -3.346 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1 | 15 | 787 | 3.243 | 4.117 | 1.516 | 3.973 |
| Equity | -20 | -427 | -315 | -223 | -539 | -3.555 | -5.523 |
| Long-term debt | 0 | 0 | 588 | 1.010 | 0 | 0 | 3.900 |
| Short-term debt | 21 | 442 | 514 | 2.456 | 4.656 | 5.071 | 5.596 |
| Total debt | 21 | 442 | 1.102 | 3.466 | 4.656 | 5.071 | 9.496 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AW Management | Management | 2024 | — | — |
CB Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Future Impact Nordics ApS | Company | 66.7% | 66.7% | 2025 |
Marent Holding ApS | Company | 20.0% | 20.0% | 2024 |
Pankow 18 ApS | Company | 10.0% | 10.0% | 2026 |
Summer 2017 ApS | Company | 25.0% | 25.0% | 2018 |
Blue Vista Aps | Company | 5.0% | 5.0% | 2024 |
| Individual | 33.3% | 33.3% | 2018 | |
Skywalker Holding IVS | Company | 33.3% | 33.3% | 2018 |
Eppers Holding ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Alexander William Dürr Klint | Management | 0 companies |
| Chris Beierholm | Founder | 0 companies |
| Troels Bjerregaard | Chairman | 0 companies |
| Hans Ottar Lindberg | Board of Directors | 0 companies |
| Darnell Schmock Marent | Board of Directors | 0 companies |