| Revenue | DKK 1,5M | -35% |
| EBITDA | DKK -5,6M | -102% |
| Net profit | DKK -5,6M | -165% |
| Total assets | DKK 2,9M | +163% |
| Equity | DKK -3,9M | -36% |
| Employees | 15 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 126 | 2.515 | 6.065 | 2.269 | 1.464 |
| Staff expenses | -320 | -1.062 | -3.845 | -4.827 | -6.977 |
| EBITDA | -194 | -456 | -1.422 | -2.754 | -5.553 |
| Depreciation & amort. | -4 | -12 | -59 | -72 | -92 |
| EBIT | -198 | -468 | -1.481 | -2.826 | -5.645 |
| Net financials | -0 | -7 | -39 | 730 | 93 |
| Profit before tax | -198 | -475 | -1.520 | -2.096 | -5.552 |
| Tax | -42 | -112 | 154 | -0 | -0 |
| Net profit | -156 | -363 | -1.674 | -2.096 | -5.552 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 130 | 1.014 | 602 | 1.096 | 2.882 |
| Equity | -116 | -129 | -1.803 | -2.859 | -3.886 |
| Long-term debt | 0 | 0 | 0 | 0 | 3.248 |
| Short-term debt | 246 | 1.143 | 2.405 | 3.955 | 3.519 |
| Total debt | 246 | 1.143 | 2.405 | 3.955 | 6.768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2025 | — | — |
ML Management | Management | 2024 | — | — |
TN Founder | Founder | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOLA INVEST ApS | Company | 33.3% | 33.3% | 2024 |
JELLO ApS | Company | 15.0% | 15.0% | 2024 |
CLOUD1 ApS | Company | 15.0% | 15.0% | 2024 |
Rasmus Madsen ApS | Company | 10.0% | 10.0% | 2023 |
AlexanderKM Holding ApS | Company | 5.0% | 5.0% | 2024 |
Tomorrow Value ApS | Company | 5.0% | 5.0% | 2024 |
Soloy Holding ApS | Company | 15.0% | 15.0% | 2024 |
Carsten Abel ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Alexander Kjelgaard Mortensen | Management | 0 companies |
| Morten Larsen | Management | 0 companies |
| Tobias Neubert Soloy | Founder | 0 companies |
| Rasmus Lundskov Theilsø Nohr Madsen | Board of Directors | 0 companies |
| Carsten Abel | Chairman | 0 companies |