| Revenue | DKK -5,1M | +250% |
| EBITDA | DKK -10,4M | -149% |
| Net profit | DKK -10,2M | -170% |
| Total assets | DKK 14,9M | -33% |
| Equity | DKK 11,3M | -48% |
| Employees | 17 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -640 | 203 | -454 | -1.447 | -5.071 |
| Staff expenses | -46 | -1.250 | -1.333 | -2.716 | -5.299 |
| EBITDA | -686 | -1.046 | -1.787 | -4.162 | -10.370 |
| Depreciation & amort. | -12 | -89 | -31 | -75 | -441 |
| EBIT | -698 | -1.135 | -1.818 | -4.237 | -10.811 |
| Net financials | -0 | -67 | -1 | 123 | 94 |
| Profit before tax | -699 | -1.202 | -1.819 | -4.114 | -10.717 |
| Tax | -0 | -0 | -42 | -319 | -473 |
| Net profit | -699 | -1.202 | -1.778 | -3.795 | -10.244 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 639 | 743 | 636 | 22.380 | 14.917 |
| Equity | -659 | -1.860 | -1.998 | 21.557 | 11.313 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.298 | 2.603 | 2.634 | 823 | 3.604 |
| Total debt | 1.298 | 2.603 | 2.634 | 823 | 3.604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2023 | |
ICP Management ApS | Company | 25.0% | 25.0% | 2023 |
Andreas Brunsgaard Laursen Holding ApS | Company | 10.0% | 10.0% | 2023 |
Steen Uttrup Pedersen Holding ApS | Company | 5.0% | 5.0% | 2021 |
KDaasbjerg Holding ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Brunsgaard Laursen | Chief Executive Officer | 0 companies |
| Keld Friis | Chairman | 0 companies |
| Søren Hager | Board of Directors | 0 companies |
| Kim Daasbjerg | Board of Directors | 0 companies |