| Revenue | DKK 32,8M | +41% |
| EBITDA | DKK -8,2M | -445% |
| Net profit | DKK -8,7M | -6501% |
| Total assets | DKK 32,4M | +45% |
| Equity | DKK 4,5M | +40% |
| Employees | 89 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.130 | 6.751 | 14.406 | 23.175 | 32.774 |
| Staff expenses | -3.755 | -8.331 | -15.913 | -20.809 | -40.933 |
| EBITDA | -625 | -1.580 | -1.507 | 2.367 | -8.159 |
| Depreciation & amort. | -15 | -573 | -895 | -1.556 | -2.380 |
| EBIT | -640 | -2.153 | -2.402 | 811 | -10.539 |
| Net financials | -441 | -14 | -176 | -554 | -554 |
| Profit before tax | -1.081 | -2.167 | -2.578 | 257 | -11.093 |
| Tax | -168 | -623 | -1.092 | 121 | -2.376 |
| Net profit | -913 | -1.543 | -1.486 | 136 | -8.717 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.620 | 9.234 | 18.990 | 22.275 | 32.391 |
| Equity | 6.087 | 4.544 | 3.058 | 3.194 | 4.476 |
| Long-term debt | 92 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.533 | 4.240 | 14.642 | 17.670 | 27.915 |
| Total debt | 1.533 | 4.240 | 14.642 | 17.670 | 27.915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2024 | — | — |
FC Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Polaris BidCo ApS | Company | 100.0% | 100.0% | 2024 |
Cubis Projekt ApS | Company | 20.0% | 20.0% | 2021 |
STEFAN ROSENLUND HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Rittig Strand | Management | 0 companies |
| Frederik Christiansen | Management | 0 companies |
| Kemar Akeem Theodore England | Board of Directors | 0 companies |
| Stewart Holness | Chairman | 0 companies |
| David Dong Sun | Board of Directors | 0 companies |
| John Leslie Messer | Board of Directors | 0 companies |
| Stefan Rosenlund | Board of Directors | 0 companies |
| Michael August Bonde Christiansen | Chairman | 0 companies |