| Revenue | DKK 11,5M | +128% |
| EBITDA | DKK 1,4M | +326% |
| Net profit | DKK 29K | -83% |
| Total assets | DKK 4,8M | +44% |
| Equity | DKK 410K | +8% |
| Employees | 13 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -11 | 320 | 1.006 | 5.026 | 11.467 |
| Staff expenses | -0 | -250 | -808 | -4.692 | -10.041 |
| EBITDA | -11 | 70 | 199 | 335 | 1.426 |
| Depreciation & amort. | -0 | -0 | -37 | -60 | -64 |
| EBIT | -11 | 70 | 161 | 275 | 1.362 |
| Net financials | 0 | 0 | -14 | -50 | -1.251 |
| Profit before tax | -11 | 70 | 148 | 225 | 111 |
| Tax | -0 | 12 | 34 | 50 | 82 |
| Net profit | -11 | 58 | 114 | 175 | 29 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 46 | 254 | 849 | 3.323 | 4.796 |
| Equity | 35 | 93 | 206 | 381 | 410 |
| Long-term debt | 0 | 12 | 176 | 173 | 111 |
| Short-term debt | 11 | 149 | 433 | 2.738 | 4.205 |
| Total debt | 11 | 161 | 609 | 2.910 | 4.316 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KS Management | Management | 2018 – 2021 |
JK Management | Management | 2024 – 2025 |
JE Management | Management | 2018 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2023 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Individual | 100% | 100% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Selchow Poulsen | Management | 0 companies |
| Jette Korsgaard Cimirotic | Management | 0 companies |
| Jesper Ek Lorenzen | Management | 0 companies |
| Jimmi Kristensen | Board of Directors | 0 companies |
| Edvin Cimirotic | Board of Directors | 0 companies |