| Revenue | DKK -36K | +15% |
| EBITDA | DKK -36K | -15% |
| Net profit | DKK -37K | -15% |
| Total assets | DKK 80K | +1104% |
| Equity | DKK -61K | -152% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 0 | 132 | 150 | -923 | -32 | -36 |
| Staff expenses | -192 | -520 | -194 | -336 | -0 | -0 |
| EBITDA | -247 | -388 | -44 | -1.260 | -32 | -36 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -247 | -388 | -44 | -1.260 | -32 | -36 |
| Net financials | -5 | -3 | -0 | -6 | -0 | -0 |
| Profit before tax | -252 | -391 | -44 | -1.266 | -32 | -37 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -252 | -391 | -44 | -1.266 | -32 | -37 |
| Item | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 89 | 72 | 1.458 | 23 | 7 | 80 |
| Equity | 27 | -122 | 1.283 | 8 | -24 | -61 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 62 | 194 | 175 | 16 | 31 | 140 |
| Total debt | 62 | 194 | 175 | 16 | 31 | 140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
AD Founder | Founder | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KMR ApS | Company | 20.0% | 20.0% | 2021 |
Asbjørn Thegler Holding ApS | Company | 20.0% | 20.0% | 2021 |
| Individual | 15.0% | 15.0% | 2021 | |
Agercarlsen ApS | Company | 10.0% | 5.0% | 2021 |
Søgaard Capital ApS | Company | 5.0% | 5.0% | 2020 |
JGN ApS | Company | 5.0% | 10.0% | 2020 |
| Individual | 5.0% | 5.0% | 2021 | |
Alguru ApS | Company | 5.0% | 5.0% | 2020 |
jcholding IVS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kourosh Rasmussen | Chief Executive Officer | 0 companies |
| Asbjørn Dyhrberg Thegler | Founder | 0 companies |
| Niels-Ulrik Mousten | Board of Directors | 0 companies |
| Morten Durup Transø Schultz | Board of Directors | 0 companies |
| Jørgen Rode | Board of Directors | 0 companies |