| Revenue | DKK -395K | +63% |
| EBITDA | DKK -3,2M | -11% |
| Net profit | DKK -3,8M | +5% |
| Total assets | DKK 2,5M | -30% |
| Equity | DKK -3,6M | -40% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -870 | -75 | 551 | -2.071 | -243 | -395 |
| Staff expenses | -276 | -1.073 | -657 | -4.422 | -2.642 | -2.814 |
| EBITDA | -1.145 | -1.148 | -106 | -6.493 | -2.885 | -3.209 |
| Depreciation & amort. | -104 | -443 | -172 | -1.348 | -665 | -594 |
| EBIT | -1.250 | -1.591 | -278 | -7.841 | -3.550 | -3.803 |
| Net financials | -71 | -120 | -16 | -238 | -344 | -492 |
| Profit before tax | -1.321 | -1.711 | -294 | -8.079 | -3.893 | -4.296 |
| Tax | -186 | -337 | -387 | 298 | 89 | -528 |
| Net profit | -1.135 | -1.373 | 93 | -8.378 | -3.982 | -3.767 |
| Item | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 2.394 | 5.736 | 6.907 | 3.675 | 3.560 | 2.477 |
| Equity | -460 | 1.077 | 3.242 | -3.135 | -2.567 | -3.584 |
| Long-term debt | 1.156 | 2.035 | 2.035 | 2.774 | 3.246 | 4.674 |
| Short-term debt | 1.698 | 2.615 | 1.631 | 4.035 | 2.881 | 1.387 |
| Total debt | 2.854 | 4.650 | 3.665 | 6.810 | 6.127 | 6.061 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Founder | Founder | 2019 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEMARA ApS | Company | 33.3% | 33.3% | 2024 |
VISTI JENSEN HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
CML12CML ApS | Company | 5.0% | 5.0% | 2024 |
Eggert Capital Invest ApS | Company | 5.0% | 5.0% | 2025 |
NØLLER INVEST ApS | Company | 5.0% | 5.0% | 2024 |
ENTERTAINMENT TRADING A/S | Company | 5.0% | 5.0% | 2021 |
Max Power holding IVS | Company | 20.0% | 20.0% | 2021 |
Guerilla Capital ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2021 | |
HARBO GROUP ApS | Company | 5.0% | 5.0% | 2022 |
Numec Capital ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Tøjner | Founder | 0 companies |
| Mikkel Falk | Chief Executive Officer | 0 companies |
| Morten Arndal Nielsen | Chief Executive Officer | 0 companies |
| Henrik Østergaard | Chairman | 0 companies |
| Kevin Eggert Christensen | Board of Directors | 0 companies |
| Ralf Astrup | Board of Directors | 0 companies |
| Thomas Visti Jensen | Chairman | 0 companies |