| Revenue | DKK -5,2M | +21% |
| EBITDA | DKK -10,1M | -49% |
| Net profit | DKK -7,6M | -42% |
| Total assets | DKK 18,1M | -36% |
| Equity | DKK 15,9M | -32% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -1.322 | -5.043 | -4.313 | -5.218 |
| Staff expenses | -391 | -1.538 | -2.476 | -4.874 |
| EBITDA | -1.712 | -6.581 | -6.789 | -10.092 |
| Depreciation & amort. | -80 | -56 | -56 | -277 |
| EBIT | -1.792 | -6.637 | -6.845 | -10.369 |
| Net financials | -27 | -74 | 236 | 485 |
| Profit before tax | -1.819 | -6.712 | -6.609 | -9.884 |
| Tax | -91 | -745 | -1.228 | -2.239 |
| Net profit | -1.728 | -5.967 | -5.381 | -7.645 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 6.829 | 12.586 | 28.472 | 18.140 |
| Equity | 6.508 | 12.051 | 23.548 | 15.903 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 321 | 535 | 4.925 | 2.237 |
| Total debt | 321 | 535 | 4.925 | 2.237 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2020 | — | — |
AT Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HO Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SS Unofficial title | Unofficial title | 2024 | — | — |
TJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BORRING HOLDING A/S | Company | 10.0% | 10.0% | 2023 |
YoHanZen Holding ApS | Company | 10.0% | 10.0% | 2022 |
Stjernholm Holdings ApS | Company | 10.0% | 10.0% | 2022 |
EJ 2020 Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Asger Hee Stjernholm | Management | 0 companies |
| Allan Traugott Wehnert | Chief Executive Officer | 0 companies |
| Henrik Olsen | Chief Executive Officer | 0 companies |
| Søren Sund Holmark | Unofficial title | 0 companies |
| Troels Johansen | Chief Executive Officer | 0 companies |
| Martin Waleij | Board of Directors | 0 companies |
| Martin Brygger Møller | Board of Directors | 0 companies |
| Anders Borring | Board of Directors | 0 companies |
| Bjørn Krogh Sperling | Board of Directors | 0 companies |
| Eivind Johansen | Board of Directors | 0 companies |
| Mette Gross | Board of Directors | 0 companies |
| Helene Hansen | Board of Directors | 0 companies |