| Revenue | DKK 24,3M | +18% |
| EBITDA | DKK -2,5M | +35% |
| Net profit | DKK -2,4M | +29% |
| Total assets | DKK 7,3M | +33% |
| Equity | DKK -4,2M | -134% |
| Employees | 10 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 1.899 | 4.924 | 35.578 | 30.769 | 20.648 | 24.303 |
| Staff expenses | -2.504 | -3.848 | -4.680 | -4.210 | -6.469 | -5.548 |
| EBITDA | -605 | 1.076 | 1.244 | 546 | -3.944 | -2.548 |
| Depreciation & amort. | -0 | -0 | -0 | -17 | -26 | -34 |
| EBIT | -605 | 1.076 | 1.244 | 529 | -3.970 | -2.582 |
| Net financials | -59 | -182 | -315 | -267 | -351 | -481 |
| Profit before tax | -663 | 894 | 929 | 263 | -4.322 | -3.063 |
| Tax | -142 | 197 | 204 | 77 | -948 | -675 |
| Net profit | -522 | 697 | 725 | 186 | -3.373 | -2.388 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 5.222 | 3.655 | 6.687 | 5.174 | 5.467 | 7.272 |
| Equity | -22 | 675 | 1.401 | 1.586 | -1.787 | -4.175 |
| Long-term debt | 0 | 441 | 0 | 0 | 0 | 3.583 |
| Short-term debt | 5.244 | 2.539 | 5.282 | 3.584 | 7.255 | 7.865 |
| Total debt | 5.244 | 2.979 | 5.282 | 3.584 | 7.255 | 11.448 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
EP Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Frank Lagstrøm | Chief Executive Officer | 0 companies |
| Erik Pedersen Askløf | Chief Executive Officer | 0 companies |
| Johan Jemdahl | Board of Directors | 0 companies |
| Johan Niklas Olsson | Board of Directors | 0 companies |
| Bengt Svante Henrik Johansson | Chairman | 0 companies |