| Revenue | DKK -19,6M | +141% |
| EBITDA | DKK -35,9M | -58% |
| Net profit | DKK -47,1M | -88% |
| Total assets | DKK 13,7M | +22% |
| Equity | DKK -104,8M | -82% |
| Employees | 22 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 448 | -8.884 | -8.692 | -8.102 | -19.563 |
| Staff expenses | -794 | -5.383 | -14.718 | -14.652 | -16.319 |
| EBITDA | -346 | -14.267 | -23.410 | -22.753 | -35.882 |
| Depreciation & amort. | -0 | -233 | -496 | -608 | -770 |
| EBIT | -346 | -14.500 | -23.906 | -23.362 | -36.653 |
| Net financials | -5 | -281 | 340 | -1.899 | -10.485 |
| Profit before tax | -351 | -14.781 | -23.566 | -25.260 | -47.137 |
| Tax | -83 | -47 | -575 | -186 | -0 |
| Net profit | -268 | -14.733 | -22.992 | -25.075 | -47.137 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.191 | 20.954 | 7.942 | 11.257 | 13.704 |
| Equity | 5.221 | -9.587 | -32.579 | -57.654 | -104.791 |
| Long-term debt | 0 | 4.458 | 4.696 | 57.205 | 95.358 |
| Short-term debt | 970 | 26.084 | 35.825 | 11.706 | 23.137 |
| Total debt | 970 | 30.542 | 40.521 | 68.911 | 118.495 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
ED Management | Management | 2019 |
AH Management | Management | 2019 |
CC Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (1) | ||
| Chairman | 2024 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 20–24.99% | 20–24.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Emma Due Bitz-Gundersen | Management | 0 companies |
| Anna-Sophie Hartvigsen | Management | 0 companies |
| Camilla Cloetta Falkenberg Landskrone | Management | 0 companies |
| Jonathan Pierre-Henri Denais | Board of Directors | 0 companies |
| Marie Mafalda Jeannette Geneste | Chairman | 0 companies |
| Marianne Settnes | Chairman | 0 companies |