| Revenue | DKK 5,5M | +92% |
| EBITDA | DKK 798K | +155% |
| Net profit | DKK 793K | +149% |
| Total assets | DKK 5M | +36% |
| Equity | DKK -3,3M | +19% |
| Employees | 17 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 374 | 217 | 949 | 1.672 | 2.848 | 5.477 |
| Staff expenses | -339 | -859 | -1.560 | -2.862 | -4.295 | -4.679 |
| EBITDA | 35 | -641 | -611 | -1.190 | -1.447 | 798 |
| Depreciation & amort. | -6 | -32 | -57 | -5 | -54 | -237 |
| EBIT | 29 | -673 | -668 | -1.195 | -1.501 | 561 |
| Net financials | -8 | -83 | -89 | -118 | -238 | -334 |
| Profit before tax | 21 | -756 | -757 | -1.313 | -1.738 | 227 |
| Tax | 5 | -163 | -206 | 73 | -122 | -566 |
| Net profit | 16 | -593 | -551 | -1.386 | -1.616 | 793 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 885 | 1.559 | 2.090 | 2.530 | 3.706 | 5.047 |
| Equity | 66 | -527 | -1.078 | -2.464 | -4.080 | -3.287 |
| Long-term debt | 42 | 798 | 992 | 395 | 643 | 499 |
| Short-term debt | 714 | 1.271 | 2.176 | 4.599 | 7.143 | 7.835 |
| Total debt | 755 | 2.068 | 3.168 | 4.994 | 7.785 | 8.334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FS Holding Herning ApS | Company | 100.0% | 100.0% | 2025 |
Weldam ApS | Company | 20.0% | 20.0% | 2019 |
Livsen ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Andre Karsten Lundberg Pedersen | Management | 0 companies |
| Nikolas Malik Bakke | Board of Directors | 0 companies |
| Torben Stigaard | Chairman | 0 companies |