| Revenue | DKK 2,3M | -53% |
| EBITDA | DKK -2,2M | +16% |
| Net profit | DKK -3,6M | +7% |
| Total assets | DKK 1,8M | -38% |
| Equity | DKK -13,2M | -38% |
| Employees | 26 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.049 | 8.336 | 6.602 | 4.946 | 2.317 |
| Staff expenses | -10.184 | -10.284 | -9.842 | -7.548 | -4.519 |
| EBITDA | 693 | -2.074 | -3.327 | -2.617 | -2.202 |
| Depreciation & amort. | -448 | -739 | -785 | -773 | -707 |
| EBIT | 245 | -2.813 | -4.112 | -3.390 | -2.909 |
| Net financials | -37 | -74 | -383 | -698 | -1.076 |
| Profit before tax | 209 | -2.887 | -4.495 | -3.910 | -3.639 |
| Tax | 26 | -647 | 620 | -0 | -0 |
| Net profit | 182 | -2.240 | -5.116 | -3.910 | -3.639 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.929 | 6.754 | 3.708 | 2.882 | 1.787 |
| Equity | 682 | -1.558 | -5.674 | -9.584 | -13.223 |
| Long-term debt | 1.524 | 1.684 | 727 | 465 | 146 |
| Short-term debt | 3.695 | 6.628 | 8.655 | 12.001 | 14.863 |
| Total debt | 5.220 | 8.312 | 9.382 | 12.466 | 15.009 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2020 | — | — |
CR Management | Management | 2020 | — | — |
CB Founder | Founder | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2023 | |
THORKIL HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
KIM RAHBEK HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
Faerch Consulting ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Julie Brink Færch | Management | 0 companies |
| Christa Rewers | Management | 0 companies |
| Christoffer Brink Færch | Founder | 0 companies |
| Mia Kim Wendler Pedersen | Board of Directors | 0 companies |
| Kim Rahbek Hansen | Chairman | 0 companies |
| Thorkil Ernst Brzuchanski Rewers Andersen | Board of Directors | 0 companies |