| Revenue | DKK 837K | +3% |
| EBITDA | DKK -2,7M | -157% |
| Net profit | DKK -2,9M | -251% |
| Total assets | DKK 2,4M | -68% |
| Equity | DKK 154K | -95% |
| Employees | 4 | — |
| Item | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 8.346 | 762 | 3.509 | 816 | 837 |
| Staff expenses | -1.411 | -1.239 | -2.705 | -1.862 | -3.090 |
| EBITDA | 6.935 | -478 | 804 | -1.046 | -2.686 |
| Depreciation & amort. | -0 | -6 | -27 | -80 | -46 |
| EBIT | 6.935 | -484 | 777 | -1.126 | -2.733 |
| Net financials | -237 | 131 | 560 | 144 | -101 |
| Profit before tax | 6.698 | -353 | 1.336 | -983 | -2.833 |
| Tax | 1.785 | -304 | 241 | -150 | 86 |
| Net profit | 4.913 | -49 | 1.096 | -832 | -2.919 |
| Item | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.585 | 7.468 | 8.442 | 7.694 | 2.444 |
| Equity | 4.053 | 3.856 | 4.952 | 3.073 | 154 |
| Long-term debt | 0 | 0 | 366 | 1.088 | 981 |
| Short-term debt | 4.532 | 3.611 | 3.122 | 3.533 | 1.298 |
| Total debt | 4.532 | 3.611 | 3.487 | 4.621 | 2.280 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JS Management | Management | 2025 |
XO Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (3) | ||
CF Management | Management | 2018 – 2022 |
JM Chief Executive Officer | Chief Executive Officer | 2020 – 2023 |
DR Chief Executive Officer | Chief Executive Officer | 2025 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2022 | |
| Former (5) | ||
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2018 – 2020 | |
| Chairman | 2025 – 2025 | |
| Chairman | 2025 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 15–19.99% | 15–19.99% | 2019 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Individual | 15–19.99% | 0% | 2022 | |
| Individual | 25–33.32% | 33.33–49.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Sundstein | Management | 0 companies |
| Charlie Félix Albert Debs | Management | 0 companies |
| Xavier Oswald | Chief Executive Officer | 0 companies |
| Juan Martinez Rivero | Chief Executive Officer | 0 companies |
| Daniel Ryan Sanders | Chief Executive Officer | 0 companies |
| Alexandre Dreyfus | Chairman | 0 companies |
| Frederik Bruhn | Board of Directors | 0 companies |
| Dorianne Rose Marie Spiteri | Board of Directors | 0 companies |
| Morgan Toanen | Board of Directors | 0 companies |
| Julian Alexandre La Picque | Board of Directors | 0 companies |
| Sébastien Félix Albert Debs | Board of Directors | 0 companies |
| Xavier Oswald | Board of Directors | 0 companies |
| Eivind Sundstein | Chairman | 0 companies |
| Charlie Félix Albert Debs | Chairman | 0 companies |