| Revenue | DKK -592K | -103% |
| EBITDA | DKK -11M | -191% |
| Net profit | DKK -10,6M | -234% |
| Total assets | DKK 16,5M | -49% |
| Equity | DKK 5,9M | -64% |
| Employees | 10 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 458 | 1.550 | 3.479 | 4.949 | 8.737 | 19.934 | -592 |
| Staff expenses | -112 | -515 | -671 | -1.410 | -3.295 | -7.737 | -10.457 |
| EBITDA | 346 | 1.035 | 2.808 | 3.393 | 5.442 | 12.197 | -11.049 |
| Depreciation & amort. | -29 | -101 | -437 | -670 | -798 | -927 | -927 |
| EBIT | 317 | 934 | 2.371 | 2.723 | 4.644 | 11.270 | -11.976 |
| Net financials | -55 | -192 | -338 | -329 | -445 | -1.083 | -813 |
| Profit before tax | 262 | 742 | 2.034 | 2.394 | 4.199 | 10.187 | -12.790 |
| Tax | -353 | -687 | -647 | -32 | 814 | 2.246 | -2.175 |
| Net profit | 615 | 1.429 | 2.681 | 2.425 | 3.385 | 7.941 | -10.615 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.286 | 7.663 | 14.444 | 16.810 | 24.891 | 32.102 | 16.505 |
| Equity | 255 | 1.028 | 2.881 | 4.905 | 8.232 | 16.366 | 5.943 |
| Long-term debt | 0 | 725 | 2.453 | 2.023 | 3.484 | 2.361 | 429 |
| Short-term debt | 2.974 | 5.531 | 8.550 | 7.597 | 10.840 | 11.230 | 10.132 |
| Total debt | 2.974 | 6.256 | 11.003 | 9.620 | 14.324 | 13.591 | 10.562 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2018 | — | — |
BD Management | Management | 2024 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
Julima ApS | Company | 5.0% | 5.0% | 2023 |
Zentec Holding ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Kniep Jørgensen | Management | 0 companies |
| Bo Damgaard | Management | 0 companies |
| Klaus Raabjerg Dahl | Chief Executive Officer | 0 companies |
| Andreas Brägger | Board of Directors | 0 companies |
| Dan Jonas Halvord | Board of Directors | 0 companies |
| Jens Martin Andersen | Chairman | 0 companies |