| Revenue | DKK 116,5M | +2% |
| EBITDA | DKK 731K | -91% |
| Net profit | DKK -8,2M | -860% |
| Total assets | DKK 45,2M | -23% |
| Equity | DKK -20,3M | -68% |
| Employees | 215 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -8 | 2.139 | 3.681 | 82.484 | 114.540 | 116.515 |
| Staff expenses | -0 | -2.491 | -5.901 | -80.853 | -106.626 | -115.784 |
| EBITDA | -8 | -352 | -2.220 | 922 | 7.915 | 731 |
| Depreciation & amort. | -0 | -232 | -467 | -4.512 | -5.473 | -5.493 |
| EBIT | -8 | -584 | -2.687 | -3.590 | 2.442 | -4.762 |
| Net financials | 0 | -145 | -670 | -4.298 | -3.456 | -3.359 |
| Profit before tax | -8 | -729 | -3.356 | -7.888 | -1.014 | -8.121 |
| Tax | -2 | -159 | -696 | -224 | -159 | 82 |
| Net profit | -6 | -570 | -2.661 | -7.663 | -854 | -8.203 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 45 | 4.044 | 32.615 | 88.219 | 58.600 | 45.159 |
| Equity | 44 | -176 | -2.837 | -11.286 | -12.140 | -20.344 |
| Long-term debt | 0 | 2.471 | 2.301 | 22.263 | 17.267 | 12.503 |
| Short-term debt | 1 | 1.749 | 33.150 | 77.242 | 53.473 | 52.999 |
| Total debt | 1 | 4.220 | 35.452 | 99.505 | 70.740 | 65.502 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KI Founder | Founder | 2018 | — | — |
AV Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2023 | |
Storm & Vikke Holding ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kronohage Invest AB | Founder | 0 companies |
| Anders Vikke | Management | 0 companies |
| Katariina Hannele Matveinen | Board of Directors | 0 companies |
| Markus Caj Sebastian Ulfstedt | Board of Directors | 0 companies |
| Lars Kenneth Kronohage | Chairman | 0 companies |
| Vesa Kämäräinen | Chairman | 0 companies |
| Heidi Storm Vikke | Board of Directors | 0 companies |
| Thomas Bilstrup Rask | Board of Directors | 0 companies |