| Revenue | DKK -61K | -107% |
| EBITDA | DKK -61K | -326% |
| Net profit | DKK 9,7M | -44% |
| Total assets | DKK 3,9B | +8% |
| Equity | DKK 762,2M | +49% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 9.395 | 830 | -61 |
| Staff expenses | -0 | -0 | -0 | -0 | -50.152 | -803 | -0 |
| EBITDA | -46 | -324 | -27 | -37 | -40.757 | 27 | -61 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -46 | -324 | -27 | -37 | -40.757 | 27 | -61 |
| Net financials | -108.436 | 0 | -494 | 456 | -44.013 | 4.915 | 821 |
| Profit before tax | -108.482 | -324 | -521 | 419 | -84.770 | 4.942 | 760 |
| Tax | -0 | -51 | -6 | -65 | -7.003 | -12.427 | -8.913 |
| Net profit | -108.482 | -273 | -515 | 484 | -77.767 | 17.369 | 9.673 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.066.686 | 1.283.018 | 1.395.251 | 1.530.733 | 3.278.785 | 3.625.817 | 3.904.885 |
| Equity | 263.084 | 404.055 | 439.436 | 487.581 | 185.065 | 510.779 | 762.203 |
| Long-term debt | 803.576 | 874.210 | 951.053 | 1.034.651 | 3.089.691 | 3.024.350 | 3.024.350 |
| Short-term debt | 26 | 4.753 | 4.762 | 8.501 | 4.029 | 90.688 | 118.332 |
| Total debt | 803.602 | 878.963 | 955.815 | 1.043.152 | 3.093.720 | 3.115.038 | 3.142.682 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2025 | — | — |
HI Founder | Founder | 2018 | — | — |
HV Management | Management | 2023 | — | — |
CB Management | Management | 2022 | — | — |
JN Management | Management | 2018 | — | — |
NJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
CM Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AX VI itm8 Holding ApS | Company | 66.7% | 90.0% | 2022 |
Kona ManCo 1 ApS | Company | 15.0% | 5.0% | 2022 |
| Individual | 33.3% | 66.7% | 2021 | |
Kastbjerg Invest Daytona ApS | Company | 15.0% | 5.0% | 2021 |
| Individual | 100.0% | 100.0% | 2018 | |
Kaag-Invest 2 ApS | Company | 5.0% | 0.0% | 2018 |
Stig Bundgaard 2 ApS | Company | 10.0% | 0.0% | 2018 |
Kona ManCo 3 ApS | Company | 15.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Stensballe Vium | Management | 0 companies |
| Hg Incorporations Limited | Founder | 0 companies |
| Henrik Vestergaard Kastbjerg | Management | 0 companies |
| Christian Bamberger Bro | Management | 0 companies |
| Jonas Niklas Samlin | Management | 0 companies |
| Nicholas Jordan | Chief Executive Officer | 0 companies |
| Christian Michael Ingerslev | Management | 0 companies |
| Björn Larsson | Board of Directors | 0 companies |
| Kasper Buch Roy | Board of Directors | 0 companies |
| Dawn Marriott | Board of Directors | 0 companies |
| Mikael Kjærgaard | Board of Directors | 0 companies |
| Søren Egeberg Petersen | Board of Directors | 0 companies |