| Revenue | DKK -6,3M | -22% |
| EBITDA | DKK -7,4M | +23% |
| Net profit | DKK -8,9M | +12% |
| Total assets | DKK 75K | -97% |
| Equity | DKK -22,4M | -65% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 1.042 | -35 | 2.551 | 2.559 | -8.117 | -6.300 |
| Staff expenses | -633 | -1.423 | -2.400 | -1.731 | -1.556 | -1.137 |
| EBITDA | 409 | -1.458 | 151 | 828 | -9.673 | -7.437 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 409 | -1.458 | 151 | 828 | -9.673 | -7.437 |
| Net financials | -9 | -5 | -44 | -3.336 | -412 | -1.448 |
| Profit before tax | 400 | -1.463 | 107 | -2.508 | -10.085 | -8.885 |
| Tax | 88 | -322 | 24 | 274 | -0 | -4 |
| Net profit | 312 | -1.141 | 83 | -2.782 | -10.085 | -8.881 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 3.346 | 4.523 | 3.450 | 399 | 2.508 | 75 |
| Equity | 362 | -779 | -696 | -3.478 | -13.563 | -22.444 |
| Long-term debt | 0 | 0 | 2.499 | 0 | 0 | 0 |
| Short-term debt | 2.984 | 5.302 | 1.648 | 3.878 | 16.071 | 22.520 |
| Total debt | 2.984 | 5.302 | 4.146 | 3.878 | 16.071 | 22.520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2019 | — | — |
CR | Management | 2019 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
LL Management | Management | 2025 | — | — |
CM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KickAss Capital Holding ApS | Company | 90.0% | 90.0% | 2026 |
JEBA Group ApS | Company | 5.0% | 5.0% | 2024 |
WARNKE ApS | Company | 5.0% | 5.0% | 2019 |
KAM MANAGEMENT ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Kam | Management | 0 companies |
| Christian Rasmus Warnke Nørregaard-Madsen | Management | 0 companies |
| Kasper Honore | Chief Executive Officer | 0 companies |
| Lasse Larsen Brander | Management | 0 companies |
| Claus Molbech Bendtsen | Management | 0 companies |
| Søren Christiansen | Chairman | 0 companies |
| Alexandar Korsgaard Bruun | Chairman | 0 companies |