| Revenue | DKK 6,7M | +127% |
| EBITDA | DKK 174K | +106% |
| Net profit | DKK -7,8M | -41% |
| Total assets | DKK 8M | -47% |
| Equity | DKK -10,9M | -254% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 173 | 4.854 | 12.248 | 5.658 | 2.957 | 6.705 |
| Staff expenses | -4.552 | -5.250 | -5.570 | -4.933 | -5.981 | -6.531 |
| EBITDA | -4.379 | -397 | 11.641 | 725 | -3.024 | 174 |
| Depreciation & amort. | -1.052 | -2.723 | -3.068 | -1.437 | -1.584 | -6.977 |
| EBIT | -5.431 | -3.119 | 8.573 | -712 | -4.608 | -6.803 |
| Net financials | -567 | -984 | -745 | -505 | -944 | -1.000 |
| Profit before tax | -5.998 | -4.103 | 7.828 | -1.217 | -5.552 | -7.803 |
| Tax | -0 | -0 | 80 | 18 | -19 | -10 |
| Net profit | -5.998 | -4.103 | 7.748 | -1.235 | -5.534 | -7.793 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 13.470 | 12.360 | 13.844 | 13.974 | 15.192 | 8.006 |
| Equity | -5.948 | -10.051 | -2.303 | -3.538 | -3.072 | -10.865 |
| Long-term debt | 8.393 | 15.020 | 5.529 | 2.852 | 2.559 | 37 |
| Short-term debt | 11.025 | 7.392 | 10.618 | 14.661 | 15.705 | 18.833 |
| Total debt | 19.419 | 22.412 | 16.147 | 17.513 | 18.264 | 18.870 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
BJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
RC Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ESANI A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Rasmussen | Chief Executive Officer | 0 companies |
| Bent Julsgaard Kragh | Chief Executive Officer | 0 companies |
| Rasmus Christian Rasmussen | Founder | 0 companies |
| Alida Caja Clasen Rafaelsen | Board of Directors | 0 companies |
| Søren Sohn Krog Pedersen | Chairman | 0 companies |
| Hans-Ulrik Tønnes Skifte | Chairman | 0 companies |
| Nicolai Odgaard Jensen | Chairman | 0 companies |
| Alex Nørskov | Board of Directors | 0 companies |
| Tine Jensigne Pars | Board of Directors | 0 companies |
| Arne Ørbæk Skifte Andersen | Board of Directors | 0 companies |
| Ulrik Lyberth | Board of Directors | 0 companies |
| Asmus Storm Rubæk | Board of Directors | 0 companies |
| Hans Christian Sværd | Board of Directors | 0 companies |