| Revenue | DKK 0 | — |
| EBITDA | DKK 509K | -81% |
| Net profit | DKK 3,6M | -71% |
| Total assets | DKK 463M | +24% |
| Equity | DKK 374,5M | +32% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -9.540 | -18.201 | -8.832 | 0 | 0 |
| Staff expenses | -0 | -623 | -5.284 | -10.733 | -11.310 |
| EBITDA | -9.540 | -21.506 | -14.116 | 2.701 | 509 |
| Depreciation & amort. | -0 | -0 | -0 | -403 | -943 |
| EBIT | -9.540 | -21.506 | -14.116 | 2.298 | -434 |
| Net financials | 0 | -542 | -1.270 | 13.875 | 13.090 |
| Profit before tax | -9.540 | -22.048 | -15.386 | 16.173 | 12.656 |
| Tax | -0 | -3.851 | -3.595 | 3.706 | 9.097 |
| Net profit | -9.540 | -18.197 | -11.792 | 12.467 | 3.559 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.829 | 263.676 | 289.523 | 373.673 | 462.953 |
| Equity | -9.085 | 205.684 | 196.893 | 284.540 | 374.532 |
| Long-term debt | 0 | 0 | 40.000 | 0 | 0 |
| Short-term debt | 11.913 | 57.991 | 52.630 | 89.133 | 87.473 |
| Total debt | 11.913 | 57.991 | 92.630 | 89.133 | 87.473 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TK Management | Management | 2023 |
SF Founder | Founder | 2018 |
| Former (2) | ||
HB Management | Management | 2018 – 2021 |
MO Management | Management | 2021 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
| Board of Directors | 2023 | |
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Board of Directors | 2023 | |
| Board of Directors | 2021 | |
| Board of Directors | 2018 | |
| Board of Directors | 2025 | |
| Former (2) | ||
| Chairman | 2018 – 2021 | |
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Klüver Wandahl | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Henrik Bonnerup | Management | 0 companies |
| Mogens Outsen Pedersen | Management | 0 companies |
| Allan Bach Pedersen | Chairman | 0 companies |
| Carin Camilla Nordqvist | Board of Directors | 0 companies |
| Søren Jespersen | Chairman | 0 companies |
| Kurt Kokhauge Larsen | Board of Directors | 0 companies |
| Anders Erik Lundström | Board of Directors | 0 companies |
| Lars Eg Larsen | Board of Directors | 0 companies |
| Johan Daniel Pernvi | Board of Directors | 0 companies |
| Jan Johan Kühl | Board of Directors | 0 companies |
| Jørgen Michael Utzon | Board of Directors | 0 companies |