| Revenue | DKK 1,6M | -536297% |
| EBITDA | DKK -2,9M | +26% |
| Net profit | DKK -4,6M | +13% |
| Total assets | DKK 5,3M | -17% |
| Equity | DKK -1,9M | -461% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -273 | 552 | 455 | -0 | 1.582 |
| Staff expenses | -408 | -1.703 | -3.418 | -3.898 | -4.458 |
| EBITDA | -680 | -1.151 | -2.962 | -3.899 | -2.876 |
| Depreciation & amort. | -341 | -1.080 | -2.105 | -1.676 | -1.959 |
| EBIT | -1.021 | -2.230 | -5.067 | -5.575 | -4.835 |
| Net financials | -71 | -172 | -214 | -333 | -261 |
| Profit before tax | -1.092 | -2.402 | -5.281 | -5.908 | -5.097 |
| Tax | -0 | -0 | -903 | -607 | -507 |
| Net profit | -1.092 | -2.402 | -4.378 | -5.301 | -4.590 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.685 | 7.702 | 5.204 | 6.343 | 5.265 |
| Equity | 508 | 2.105 | -2.273 | -345 | -1.934 |
| Long-term debt | 3.641 | 4.931 | 6.566 | 5.084 | 5.108 |
| Short-term debt | 536 | 667 | 910 | 1.604 | 2.092 |
| Total debt | 4.177 | 5.597 | 7.476 | 6.687 | 7.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2021 | — | — |
RS Management | Management | 2020 | — | — |
NS Management | Management | 2021 | — | — |
KS Founder | Founder | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2026 | |
The Footprint Fund I K/S | Company | 20.0% | 20.0% | 2026 |
SAUL HOLDING ApS | Company | 10.0% | 10.0% | 2025 |
Borkenfelt Holding ApS | Company | 10.0% | 10.0% | 2025 |
N. Saul Holding ApS | Company | 10.0% | 10.0% | 2025 |
BUSTER - HOLDING A/S | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Stig Borkenfelt | Management | 0 companies |
| Ronny Saul | Management | 0 companies |
| Nichlas Saul Sparsø | Management | 0 companies |
| Kristina Steenfeldt Madsen | Founder | 0 companies |
| Camilla Ley Valentin | Board of Directors | 0 companies |
| Jesper Michael Buster Reinhardt | Board of Directors | 0 companies |
| Jakob Emil Blindum | Board of Directors | 0 companies |
| Mark Thomas Koulegeorge | Board of Directors | 0 companies |
| Jesper Lykke Vacherhausen | Chairman | 0 companies |
| Mikkel Brok-Kristensen | Chairman | 0 companies |
| Martin Bo Hansen | Board of Directors | 0 companies |