| Revenue | DKK -3,7M | +10% |
| EBITDA | DKK -15,1M | -58% |
| Net profit | DKK -13,3M | -55% |
| Total assets | DKK 28,4M | -32% |
| Equity | DKK 27,4M | -33% |
| Employees | 31 | — |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -4 | 52 | -1.915 | -3.392 | -3.719 |
| Staff expenses | -0 | -377 | -2.952 | -6.148 | -11.352 |
| EBITDA | -4 | -325 | -4.867 | -9.540 | -15.071 |
| Depreciation & amort. | -0 | -0 | -9 | -16 | -20 |
| EBIT | -4 | -325 | -4.876 | -9.556 | -15.091 |
| Net financials | -0 | -3 | -43 | 7 | 278 |
| Profit before tax | -4 | -327 | -4.919 | -9.549 | -14.763 |
| Tax | -0 | -72 | -327 | -934 | -1.448 |
| Net profit | -4 | -255 | -4.593 | -8.615 | -13.314 |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 203 | 162 | 12.597 | 42.136 | 28.450 |
| Equity | 36 | -219 | 12.094 | 40.686 | 27.372 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 167 | 381 | 502 | 1.450 | 1.078 |
| Total debt | 167 | 381 | 502 | 1.450 | 1.078 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2020 | — | — |
CR Management | Management | 2020 | — | — |
CN Management | Management | 2020 | — | — |
AE Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
BW | Board of Directors | 2022 | — | — |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2022 | |
Sustainable Ventures ApS | Company | 15.0% | 15.0% | 2026 |
| Individual | 15.0% | 15.0% | 2023 | |
Delusional Salmon ApS | Company | 10.0% | 10.0% | 2026 |
The Footprint Fund I K/S | Company | 10.0% | 10.0% | 2024 |
Tall Orders ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 5.0% | 5.0% | 2026 | |
FPF North-East HoldCo I ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Sigvert | Management | 0 companies |
| Christian Randløv Schmidt | Management | 0 companies |
| Claus Nordstrøm Scheel | Management | 0 companies |
| Anders Engtoft Meldgaard | Management | 0 companies |
| Christian Engkrog Boyles | Board of Directors | 0 companies |
| Ari Helgason | Board of Directors | 0 companies |
| Stine Mølgaard | Chairman | 0 companies |
| Alexander Kiltz | Board of Directors | 0 companies |
| Peter Larsen | Board of Directors | 0 companies |
| Emil Skals | Board of Directors | 0 companies |
| Bo Wase | Board of Directors | 0 companies |
| Mona Alsubaei | Board of Directors | 0 companies |
| Jürgen Mayerhofer | Board of Directors | 0 companies |