| Revenue | DKK 692K | +32% |
| EBITDA | DKK -4,1M | +35% |
| Net profit | DKK -4,8M | +27% |
| Total assets | DKK 140K | -87% |
| Equity | DKK -13,7M | -54% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -4.199 | -1.338 | -479 | -266 | 196 | 523 | 692 |
| Staff expenses | -1.708 | -4.870 | -5.548 | -5.701 | -7.289 | -6.922 | -4.825 |
| EBITDA | -5.907 | -6.208 | -6.026 | -5.968 | -7.093 | -6.400 | -4.132 |
| Depreciation & amort. | -10 | -16 | -17 | -8 | -1 | -0 | -0 |
| EBIT | -5.916 | -6.224 | -6.044 | -5.975 | -7.095 | -6.400 | -4.132 |
| Net financials | -8 | -39 | -185 | -165 | -191 | -211 | -667 |
| Profit before tax | -5.925 | -6.263 | -6.229 | -6.140 | -7.285 | -6.610 | -4.799 |
| Tax | -800 | -1.267 | -1.091 | -957 | -863 | -0 | -0 |
| Net profit | -5.125 | -4.996 | -5.138 | -5.183 | -6.423 | -6.610 | -4.799 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 4.165 | 3.009 | 2.558 | 4.389 | 2.153 | 1.060 | 140 |
| Equity | 2.960 | 1.039 | -4.100 | 94 | -2.329 | -8.939 | -13.738 |
| Long-term debt | 0 | 889 | 4.609 | 2.605 | 2.784 | 8.651 | 11.924 |
| Short-term debt | 1.205 | 1.082 | 2.049 | 1.690 | 1.698 | 1.348 | 1.954 |
| Total debt | 1.205 | 1.970 | 6.658 | 4.296 | 4.482 | 9.999 | 13.878 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Founder | Founder | 2018 | — | — |
OG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEMESIS HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
BJØRNSBO HOLDING ApS | Company | 15.0% | 15.0% | 2022 |
BJØRNSBO INVEST ApS | Company | 15.0% | 15.0% | 2023 |
VIRKSOMHEDSPARTNER ApS | Company | 10.0% | 10.0% | 2020 |
KEJ Family Holding ApS | Company | 10.0% | 10.0% | 2020 |
L RASK HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Vitazka | Founder | 0 companies |
| Olivier Guillaume Poivey | Chief Executive Officer | 0 companies |
| Anders Hegelund Bjørnsbo | Board of Directors | 0 companies |
| Lasse Rask | Board of Directors | 0 companies |
| Klaus Eldrup-Jørgensen | Board of Directors | 0 companies |
| Søren Brahm Lauritsen | Chairman | 0 companies |
| Keld Aage Søndergaard | Chairman | 0 companies |