| Revenue | DKK 338K | +546% |
| EBITDA | DKK -1,4M | +8% |
| Net profit | DKK -1,4M | +6% |
| Total assets | DKK 952K | -57% |
| Equity | DKK 536K | -72% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 337 | -208 | -217 | 52 | 338 |
| Staff expenses | -1.236 | -1.103 | -528 | -1.619 | -1.786 |
| EBITDA | -899 | -1.310 | -746 | -1.567 | -1.449 |
| Depreciation & amort. | -15 | -30 | -35 | -30 | -30 |
| EBIT | -914 | -1.340 | -780 | -1.597 | -1.478 |
| Net financials | -33 | -70 | -105 | -22 | 7 |
| Profit before tax | -947 | -1.411 | -885 | -1.620 | -1.471 |
| Tax | -266 | -29 | -63 | -132 | -72 |
| Net profit | -681 | -1.382 | -822 | -1.488 | -1.399 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.698 | 629 | 580 | 2.234 | 952 |
| Equity | -641 | -2.513 | -3.335 | 1.935 | 536 |
| Long-term debt | 511 | 2.941 | 54 | 54 | 56 |
| Short-term debt | 1.828 | 201 | 3.861 | 245 | 360 |
| Total debt | 2.339 | 3.142 | 3.915 | 299 | 416 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Founder | Founder | 2019 | — | — |
KR Founder | Founder | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIELS RAMSING HOLDING ApS | Company | 25.0% | 25.0% | 2023 |
| Individual | 20.0% | 20.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2025 | |
URAMSING ApS | Company | 5.0% | 5.0% | 2023 |
KAMP SKANDERBORG HOLDING ApS | Company | 5.0% | 5.0% | 2023 |
Troika ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2019 | |
GUNDERSEN HOLDING ApS | Company | 25.0% | 25.0% | 2023 |
ChristianOvergaard Holding IVS | Company | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Overgaard Pagh | Founder | 0 companies |
| Kristoffer Rye Geer | Founder | 0 companies |
| Michael Reeslev | Board of Directors | 0 companies |
| Oliver Dahl Peters | Board of Directors | 0 companies |
| Lars Ulrik Ramsing | Board of Directors | 0 companies |
| Hanne Juul | Board of Directors | 0 companies |
| Søren Dahlgaard | Board of Directors | 0 companies |