| Revenue | DKK 1,1M | +97% |
| EBITDA | DKK -368K | -1% |
| Net profit | DKK -929K | -40% |
| Total assets | DKK 5,3M | +21% |
| Equity | DKK 1,5M | +80% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -123 | 652 | 582 | 1.147 |
| Staff expenses | -107 | -256 | -946 | -1.515 |
| EBITDA | -231 | 396 | -364 | -368 |
| Depreciation & amort. | -43 | -148 | -274 | -654 |
| EBIT | -274 | 249 | -638 | -1.022 |
| Net financials | -43 | -54 | -244 | -191 |
| Profit before tax | -316 | 195 | -882 | -1.213 |
| Tax | -106 | -13 | -218 | -284 |
| Net profit | -210 | 208 | -664 | -929 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 1.534 | 3.475 | 4.341 | 5.254 |
| Equity | 203 | 1.511 | 847 | 1.523 |
| Long-term debt | 815 | 867 | 2.182 | 2.205 |
| Short-term debt | 504 | 1.039 | 1.197 | 1.476 |
| Total debt | 1.319 | 1.905 | 3.378 | 3.681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SJ Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2025 | |
FTec ApS | Company | 33.3% | 33.3% | 2022 |
JUUL HOLDING ApS | Company | 15.0% | 15.0% | 2025 |
Hands-on Mikrofonden A/S | Company | 15.0% | 15.0% | 2025 |
A&T C ApS | Company | 15.0% | 15.0% | 2025 |
Retega 2016 A/S | Company | 5.0% | 5.0% | 2025 |
B. Bjergegaard Holding ApS | Company | 20.0% | 20.0% | 2022 |
JODA Thinggaard Invest ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Llanos Thinggaard | Chief Executive Officer | 0 companies |
| Søren Johannes Bjerre | Management | 0 companies |
| Kim Egede Saabye | Chairman | 0 companies |
| Erik Mønster | Board of Directors | 0 companies |
| Torben Christensen | Board of Directors | 0 companies |
| Karen Haahr Ersgard | Board of Directors | 0 companies |
| Torben Lund Andersen | Board of Directors | 0 companies |