| Revenue | DKK 1,4M | -157% |
| EBITDA | DKK 1,4M | +114% |
| Net profit | DKK 1,3M | +114% |
| Total assets | DKK 6,1M | -4% |
| Equity | DKK 6M | +29% |
| Employees | 38 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -3.643 | 4.538 | 2.795 | -2.372 | 1.357 |
| Staff expenses | -8.633 | -10.111 | -14.423 | -7.204 | -1 |
| EBITDA | -12.275 | -5.572 | -11.628 | -9.575 | 1.358 |
| Depreciation & amort. | -2.650 | -18.085 | -0 | -0 | -0 |
| EBIT | -14.925 | -23.657 | -11.628 | -9.575 | 1.358 |
| Net financials | -116 | -248 | -80 | -9 | -10 |
| Profit before tax | -15.042 | -23.905 | -11.707 | -9.585 | 1.347 |
| Tax | -0 | -0 | 582 | -0 | -0 |
| Net profit | -15.042 | -23.905 | -12.289 | -9.585 | 1.347 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 35.558 | 15.896 | 15.073 | 6.364 | 6.130 |
| Equity | -9.040 | -32.944 | -45.234 | 4.641 | 5.989 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 44.598 | 48.840 | 60.306 | 1.722 | 141 |
| Total debt | 44.598 | 48.840 | 60.306 | 1.722 | 141 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AF Founder | Founder | 2019 |
| Former (1) | ||
TT Chief Executive Officer | Chief Executive Officer | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2021 – 2023 | |
| Chairman | 2022 – 2023 | |
| Chairman | 2021 – 2022 | |
| Board of Directors | 2021 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2024 | |
| Individual | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ann Frølund Winther | Founder | 0 companies |
| Toshihiko Tanaka | Chief Executive Officer | 0 companies |
| Ryosuke Ino | Board of Directors | 0 companies |
| Toshihide Yamada | Board of Directors | 0 companies |
| Toshiaki Kojima | Board of Directors | 0 companies |
| Masato Arai | Chairman | 0 companies |
| Toshihiko Tanaka | Chairman | 0 companies |
| Takuo Nagahara | Board of Directors | 0 companies |