| Revenue | DKK -689K | -155% |
| EBITDA | DKK -6,6M | -71% |
| Net profit | DKK -8,4M | -93% |
| Total assets | DKK 26,5M | +319% |
| Equity | DKK 5,7M | +183% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -67 | -2.035 | -4.015 | 1.251 | -689 |
| Staff expenses | -35 | -1.014 | -3.714 | -5.135 | -5.958 |
| EBITDA | -102 | -3.049 | -7.729 | -3.883 | -6.647 |
| Depreciation & amort. | -0 | -4 | -39 | -45 | -599 |
| EBIT | -102 | -3.053 | -7.768 | -3.928 | -7.246 |
| Net financials | -0 | -94 | -155 | -456 | -1.200 |
| Profit before tax | -103 | -3.147 | -7.924 | -4.385 | -8.446 |
| Tax | -23 | -691 | 664 | -0 | -0 |
| Net profit | -80 | -2.456 | -8.587 | -4.385 | -8.446 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 145 | 4.324 | 2.773 | 6.328 | 26.537 |
| Equity | -40 | 1.969 | -2.496 | -6.880 | 5.733 |
| Long-term debt | 0 | 1.014 | 2.099 | 3.784 | 17.692 |
| Short-term debt | 185 | 1.342 | 3.170 | 9.424 | 3.113 |
| Total debt | 185 | 2.356 | 5.269 | 13.208 | 20.805 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TO Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
BK Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KRING Speedbooting 2019 ApS | Company | 20.0% | 20.0% | 2025 |
Last Unicorn Holding ApS | Company | 10.0% | 10.0% | 2025 |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 | |
Delos Holding ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2024 | |
Luisa Carvalho ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ana Luisa Barbosa de Carvalho E Silva | Chief Executive Officer | 0 companies |
| Tina Otterbach Randrup | Chief Executive Officer | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Mads Misiak Friis | Chairman | 0 companies |
| Jacob Madsen | Chairman | 0 companies |
| Jordan Fraser Dow | Chairman | 0 companies |
| Søren Grønborg Thorsen | Board of Directors | 0 companies |
| Matvej Nikitic Golyshev | Board of Directors | 0 companies |
| Kiran Krishnan | Board of Directors | 0 companies |