| Revenue | DKK 3,6M | +318% |
| EBITDA | DKK -2,3M | +24% |
| Net profit | DKK -2,7M | +13% |
| Total assets | DKK 9,9M | +273% |
| Equity | DKK 7,3M | +479% |
| Employees | 27 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 45 | 693 | 768 | 3.045 | 861 | 3.601 |
| Staff expenses | -45 | -602 | -1.728 | -2.142 | -3.915 | -5.936 |
| EBITDA | 0 | 91 | -960 | 903 | -3.055 | -2.335 |
| Depreciation & amort. | -0 | -6 | -25 | -0 | -0 | -0 |
| EBIT | 0 | 85 | -985 | 903 | -3.055 | -2.335 |
| Net financials | 0 | -3 | -8 | -8 | -59 | -366 |
| Profit before tax | 0 | 82 | -993 | 895 | -3.114 | -2.701 |
| Tax | -0 | 24 | -218 | 213 | 5 | -0 |
| Net profit | 0 | 58 | -775 | 682 | -3.119 | -2.701 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 20 | 580 | 424 | 4.347 | 2.640 | 9.857 |
| Equity | 0 | 78 | -157 | 3.875 | 1.266 | 7.331 |
| Long-term debt | 20 | 22 | 22 | 22 | 735 | 968 |
| Short-term debt | 0 | 479 | 559 | 450 | 639 | 1.558 |
| Total debt | 20 | 501 | 581 | 472 | 1.374 | 2.526 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2018 | — | — |
FN Management | Management | 2022 | — | — |
LM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2022 | |
Qvorning Holding ApS | Company | 33.3% | 33.3% | 2022 |
17 Holding ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
Copenhagen United 3 ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Steen Krogh | Management | 0 companies |
| Frederik Nikolaj Jakobsen Schaarup Reher | Management | 0 companies |
| Lasse Møller Hoffmann | Management | 0 companies |
| Jes Broeng | Board of Directors | 0 companies |