| Revenue | DKK -1,8M | -3% |
| EBITDA | DKK -4M | -2% |
| Net profit | DKK -3,3M | -3% |
| Total assets | DKK 1,6M | -54% |
| Equity | DKK 16K | -100% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -11 | 157 | -742 | -1.849 | -1.786 |
| Staff expenses | -0 | -0 | -726 | -2.076 | -2.233 |
| EBITDA | -11 | 157 | -1.468 | -3.924 | -4.019 |
| Depreciation & amort. | -0 | -7 | -8 | -8 | -8 |
| EBIT | -11 | 150 | -1.476 | -3.933 | -4.027 |
| Net financials | 0 | -5 | -10 | -14 | -55 |
| Profit before tax | -11 | 145 | -1.486 | -3.947 | -4.083 |
| Tax | -0 | -0 | -238 | -777 | -826 |
| Net profit | -11 | 145 | -1.248 | -3.170 | -3.256 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 63 | 512 | 1.228 | 3.572 | 1.639 |
| Equity | 29 | 175 | 1.196 | 3.273 | 16 |
| Long-term debt | 0 | 155 | 0 | 0 | 1.353 |
| Short-term debt | 33 | 183 | 32 | 299 | 270 |
| Total debt | 33 | 338 | 32 | 299 | 1.623 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FÁ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
GI Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fritav Arnmann Staehrgaard Holding ApS | Company | 33.3% | 33.3% | 2023 |
Southyard Invest ApS | Company | 15.0% | 15.0% | 2023 |
MIJONI ApS | Company | 15.0% | 15.0% | 2023 |
CEC Väkst ApS | Company | 15.0% | 15.0% | 2023 |
RYGÅRD CONSULTING ApS | Company | 15.0% | 15.0% | 2023 |
Coral Accelerator ApS | Company | 5.0% | 5.0% | 2022 |
VIRKSOMHEDSPARTNER ApS | Company | 15.0% | 15.0% | 2023 |
The View Ventures ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Fríði Árnmar Mellemgaard | Chief Executive Officer | 0 companies |
| Gustav Ingemann Stæhr | Management | 0 companies |
| Lars Paasche Lisander | Board of Directors | 0 companies |
| Timm Christian Mehrens | Board of Directors | 0 companies |
| Jakob Krarup | Chairman | 0 companies |
| Michael Gauguin Houghton-Larsen | Board of Directors | 0 companies |
| Keld Aage Søndergaard | Chairman | 0 companies |