| Revenue | DKK 541K | -178% |
| EBITDA | DKK -1M | +61% |
| Net profit | DKK -2M | +46% |
| Total assets | DKK 8,8M | +6% |
| Equity | DKK -16,3M | -14% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -1.466 | -184 | -578 | -694 | 541 |
| Staff expenses | -593 | -3.307 | -3.784 | -1.881 | -1.546 |
| EBITDA | -2.059 | -3.490 | -4.451 | -2.574 | -1.007 |
| Depreciation & amort. | -36 | -224 | -342 | -409 | -218 |
| EBIT | -2.095 | -3.714 | -4.793 | -2.983 | -1.225 |
| Net financials | -77 | -391 | -679 | -883 | -917 |
| Profit before tax | -2.172 | -4.105 | -5.472 | -3.866 | -2.142 |
| Tax | -91 | -348 | -248 | -99 | -97 |
| Net profit | -2.081 | -3.757 | -5.224 | -3.767 | -2.045 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.334 | 8.142 | 8.867 | 8.330 | 8.825 |
| Equity | -1.481 | -5.238 | -10.463 | -14.230 | -16.276 |
| Long-term debt | 6.075 | 12.249 | 19.020 | 22.305 | 24.905 |
| Short-term debt | 740 | 1.131 | 309 | 256 | 195 |
| Total debt | 6.815 | 13.380 | 19.330 | 22.560 | 25.100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Management | Management | 2020 | — | — |
KH Management | Management | 2025 | — | — |
OJ Management | Management | 2022 | — | — |
ES Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CBVB HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
HOLDING AF 2. FEBRUAR 2012 ApS | Company | 33.3% | 33.3% | 2020 |
EYAL STEINITZ ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Ove Philip Eliasson | Management | 0 companies |
| Klaus Henrik Busch | Management | 0 companies |
| Oliver Julian Ingemann Svane Oldenborg | Management | 0 companies |
| Eyal Steinitz | Management | 0 companies |
| Mogens Kristian Fomsgaard Madsen | Chairman | 0 companies |