| Revenue | DKK 13,9M | +645% |
| EBITDA | DKK -3,4M | +63% |
| Net profit | DKK -10M | +6% |
| Total assets | DKK 18,4M | +55% |
| Equity | DKK -28M | -47% |
| Employees | 43 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -1.797 | -2.041 | 1.870 | 13.928 |
| Staff expenses | -1.704 | -7.142 | -11.035 | -17.362 |
| EBITDA | -3.501 | -9.183 | -9.165 | -3.434 |
| Depreciation & amort. | -0 | -22 | -456 | -1.106 |
| EBIT | -3.501 | -9.205 | -9.622 | -4.540 |
| Net financials | -135 | -562 | -2.264 | -2.245 |
| Profit before tax | -3.636 | -9.767 | -11.885 | -6.785 |
| Tax | -800 | -664 | -1.293 | 3.219 |
| Net profit | -2.836 | -9.103 | -10.592 | -10.004 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 7.198 | 4.591 | 11.907 | 18.433 |
| Equity | -2.796 | -9.392 | -18.985 | -27.975 |
| Long-term debt | 6.958 | 12.481 | 23.407 | 24.650 |
| Short-term debt | 3.035 | 1.501 | 7.485 | 21.296 |
| Total debt | 9.994 | 13.983 | 30.892 | 45.946 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2020 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RASMUS BUSK HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
Sander Jensen Holding ApS | Company | 25.0% | 25.0% | 2024 |
DESOLIX ApS | Company | 20.0% | 20.0% | 2024 |
Rasmus Carlsen Holding ApS | Company | 5.0% | 5.0% | 2024 |
Maxime Holding ApS | Company | 5.0% | 5.0% | 2022 |
Marc Leth Maze Holding ApS | Company | 5.0% | 5.0% | 2022 |
SICURO SALES ApS | Company | 5.0% | 5.0% | 2021 |
PIKI HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Juul Carlsen | Management | 0 companies |
| Marc Leth Maze | Chief Executive Officer | 0 companies |
| Kim Jensen | Board of Directors | 0 companies |
| Rasmus Busk | Chairman | 0 companies |
| Morten Kjær | Board of Directors | 0 companies |
| Rasmus Hellmund Carlsen | Board of Directors | 0 companies |
| Sander Janca-Jensen | Board of Directors | 0 companies |