| Revenue | DKK 24,2M | +19% |
| EBITDA | DKK 19,2M | +13% |
| Net profit | DKK 15,2M | +12% |
| Total assets | DKK 32,8M | -27% |
| Equity | DKK 8,2M | -65% |
| Employees | 3 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 388 | 4.014 | 8.078 | 12.773 | 20.251 | 24.164 |
| Staff expenses | -995 | -1.091 | -2.415 | -2.721 | -3.199 | -4.959 |
| EBITDA | -606 | 2.923 | 5.663 | 10.052 | 17.053 | 19.205 |
| Depreciation & amort. | -0 | -6 | -25 | -25 | -19 | -0 |
| EBIT | -606 | 2.917 | 5.638 | 10.027 | 17.034 | 19.205 |
| Net financials | -17 | -43 | -22 | -21 | 372 | 292 |
| Profit before tax | -624 | 2.874 | 5.616 | 10.006 | 17.406 | 19.497 |
| Tax | -0 | 501 | 1.244 | 2.220 | 3.866 | 4.336 |
| Net profit | -624 | 2.373 | 4.372 | 7.786 | 13.540 | 15.161 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 642 | 6.684 | 17.655 | 29.758 | 45.156 | 32.846 |
| Equity | -574 | 1.799 | 6.171 | 12.457 | 22.997 | 8.158 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.216 | 4.867 | 11.471 | 17.264 | 22.156 | 24.686 |
| Total debt | 1.216 | 4.867 | 11.471 | 17.264 | 22.156 | 24.686 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 2020 | — | — |
LK Management | Management | 2018 | — | — |
CN Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BPI A/S | Company | 50.0% | 50.0% | 2020 |
EMIKAR Holding ApS | Company | 25.0% | 25.0% | 2020 |
LAKM Holding ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Fuglsang Hjorth | Management | 0 companies |
| Lasse Kahr Mortensen | Management | 0 companies |
| Carl Normand | Founder | 0 companies |
| Astrid Holmgaard Nielsen | Board of Directors | 0 companies |
| Ole Munksgaard Hansen | Chairman | 0 companies |