| Revenue | DKK -1,2M | +524% |
| EBITDA | DKK -3,1M | -57% |
| Net profit | DKK -3,9M | -71% |
| Total assets | DKK 2,5M | +70% |
| Equity | DKK -7,3M | -115% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | -761 | -1.038 | -1.194 | -190 | -1.189 |
| Staff expenses | -284 | -1.668 | -1.605 | -1.798 | -1.927 |
| EBITDA | -1.044 | -2.706 | -2.799 | -1.988 | -3.117 |
| Depreciation & amort. | -0 | -8 | -8 | -8 | -0 |
| EBIT | -1.044 | -2.713 | -2.806 | -1.996 | -3.117 |
| Net financials | 0 | -1 | -72 | -270 | -764 |
| Profit before tax | -1.044 | -2.714 | -2.878 | -2.266 | -3.881 |
| Tax | -205 | -543 | -421 | -0 | -0 |
| Net profit | -839 | -2.171 | -2.458 | -2.266 | -3.881 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 1.798 | 815 | 1.104 | 1.449 | 2.470 |
| Equity | 1.701 | -470 | -1.118 | -3.384 | -7.265 |
| Long-term debt | 0 | 0 | 1.516 | 1.587 | 1.342 |
| Short-term debt | 97 | 1.285 | 705 | 3.246 | 8.393 |
| Total debt | 97 | 1.285 | 2.222 | 4.833 | 9.734 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Unofficial title | Unofficial title | 2025 | — | — |
SK Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REIGN BROS ApS | Company | 33.3% | 33.3% | 2020 |
Merula Collective ApS | Company | 20.0% | 20.0% | 2023 |
ECLIPSE HOLDING ApS | Company | 20.0% | 20.0% | 2020 |
Jacob Friis Capital ApS | Company | 5.0% | 5.0% | 2023 |
Bundesen og Seebach Invest ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Teis Gullitz-Wormslev | Unofficial title | 0 companies |
| Søren Kokbøl Jensen | Management | 0 companies |
| Dennis Meldhedegaard-Nielsen | Chairman | 0 companies |