| Revenue | DKK -137K | +753% |
| EBITDA | DKK -2M | -16% |
| Net profit | DKK -2,4M | -28% |
| Total assets | DKK 4,9M | +242% |
| Equity | DKK 1,7M | +369% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 83 | -478 | -618 | -16 | -137 |
| Staff expenses | -98 | -567 | -1.026 | -1.584 | -1.900 |
| EBITDA | -23 | -1.088 | -1.838 | -1.758 | -2.042 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -1.088 | -1.838 | -1.758 | -2.042 |
| Net financials | 0 | -4 | -9 | -93 | -325 |
| Profit before tax | -23 | -1.092 | -1.847 | -1.851 | -2.367 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -23 | -1.092 | -1.847 | -1.851 | -2.367 |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 122 | 144 | 655 | 1.428 | 4.887 |
| Equity | 17 | -96 | -310 | -646 | 1.734 |
| Long-term debt | 0 | 0 | 757 | 1.555 | 2.529 |
| Short-term debt | 105 | 240 | 208 | 518 | 623 |
| Total debt | 105 | 240 | 965 | 2.073 | 3.153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
The Firm ApS | Company | 33.3% | 33.3% | 2025 |
Acorn Venture Fund I ApS | Company | 5.0% | 5.0% | 2021 |
MOUNT BALDY A/S | Company | 5.0% | 5.0% | 2025 |
Frost Raven ApS | Company | 15.0% | 15.0% | 2021 |
Pankoke Holdings ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Bavngaard Aabo | Chief Executive Officer | 0 companies |
| Tobias Brøsti Pankoke | Board of Directors | 0 companies |
| Jesper Tilsted Brok | Chairman | 0 companies |
| Camillo Schobesberger | Board of Directors | 0 companies |
| Rasmus Ravn Frost | Board of Directors | 0 companies |