| Revenue | DKK -35K | -28% |
| EBITDA | DKK -3,6M | +0% |
| Net profit | DKK -2,8M | -2% |
| Total assets | DKK 10,7M | -25% |
| Equity | DKK 10,4M | -21% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -122 | -530 | -1.775 | -701 | 497 | -203 | -49 | -35 |
| Staff expenses | -0 | -0 | -0 | -0 | -22.226 | -3.748 | -3.568 | -3.572 |
| EBITDA | -122 | -530 | -1.775 | -701 | -21.728 | -3.952 | -3.617 | -3.607 |
| Depreciation & amort. | -0 | -27 | -70 | -67 | -35 | -0 | -0 | -0 |
| EBIT | -122 | -557 | -1.845 | -768 | -21.764 | -3.952 | -3.617 | -3.607 |
| Net financials | -1.221 | -1.902 | 1.250 | 13.757 | 519.312 | 956 | 161 | 81 |
| Profit before tax | -1.344 | -2.459 | -595 | 12.990 | 497.548 | -2.996 | -3.456 | -3.527 |
| Tax | -0 | -175 | -441 | -271 | -533 | -867 | -760 | -776 |
| Net profit | -1.344 | -2.284 | -154 | 13.261 | 498.081 | -2.130 | -2.696 | -2.751 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 10.047 | 18.838 | 16.884 | 50.639 | 205.861 | 16.888 | 14.191 | 10.671 |
| Equity | 9.924 | 7.640 | 7.486 | 21.156 | 190.123 | 15.834 | 13.138 | 10.387 |
| Long-term debt | 0 | 9.000 | 9.000 | 9.000 | 0 | 0 | 0 | 0 |
| Short-term debt | 122 | 2.198 | 398 | 20.483 | 15.737 | 1.054 | 1.053 | 284 |
| Total debt | 122 | 11.198 | 9.398 | 29.483 | 15.737 | 1.054 | 1.053 | 284 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2018 | — | — |
NL Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KILO VC3 ApS | Company | 66.7% | 66.7% | 2024 |
7n7 A/S | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Slipsager | Management | 0 companies |
| Nietro Ltd. | Founder | 0 companies |
| Søren Elmelund Johansen From | Board of Directors | 0 companies |
| Hans Christian Pape | Board of Directors | 0 companies |
| Lars Tylvad Andersen | Chairman | 0 companies |
| Lars Peder Larsen Underbjerg | Board of Directors | 0 companies |
| Jan Leon Lovmand | Chairman | 0 companies |
| Ketil Årdal | Board of Directors | 0 companies |
| Troels Ørting Jørgensen | Chairman | 0 companies |
| Niels Holch Povlsen | Board of Directors | 0 companies |