| Revenue | DKK 649K | +18% |
| EBITDA | DKK 222K | -8% |
| Net profit | DKK 7K | -96% |
| Total assets | DKK 553K | +19% |
| Equity | DKK 205K | +4% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 356 | 298 | 548 | 649 |
| Staff expenses | -341 | -222 | -292 | -375 |
| EBITDA | -50 | 63 | 241 | 222 |
| Depreciation & amort. | -137 | -103 | -76 | -218 |
| EBIT | -187 | -39 | 165 | 4 |
| Net financials | -1 | 9 | 1 | 3 |
| Profit before tax | -188 | -30 | 166 | 7 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -188 | -30 | 166 | 7 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 319 | 252 | 465 | 553 |
| Equity | 12 | -17 | 198 | 205 |
| Long-term debt | 200 | 200 | 200 | 200 |
| Short-term debt | 89 | 70 | 66 | 148 |
| Total debt | 289 | 270 | 266 | 348 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AK | Founder | 2020 |
KE Founder | Founder | 2020 |
| Former (1) | ||
MP Management | Management | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Individual | 10–14.99% | 10–14.99% | 2023 | |
| Individual | 10–14.99% | 10–14.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Individual | 10–14.99% | 10–14.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Individual | 10–14.99% | 10–14.99% | 2020 | |
| Individual | 10–14.99% | 10–14.99% | 2020 | |
| Individual | 5–9.99% | 5–9.99% | 2022 | |
| Individual | 5–9.99% | 5–9.99% | 2022 | |
| Individual | 5–9.99% | 5–9.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Kallestrup Stentebjerg | Founder | 0 companies |
| Kim Engel Haagensen | Founder | 0 companies |
| Mogens Poul Zinck | Management | 0 companies |
| Michael Panayotis Diakovasilis | Board of Directors | 0 companies |