| Revenue | DKK 11,5M | +238% |
| EBITDA | DKK 2,3M | +38% |
| Net profit | DKK 1M | -13% |
| Total assets | DKK 17,3M | +169% |
| Equity | DKK 3,4M | +41% |
| Employees | 44 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 181 | 413 | 291 | 3.413 | 11.543 |
| Staff expenses | -0 | -258 | -748 | -1.774 | -8.902 |
| EBITDA | 181 | 155 | -457 | 1.639 | 2.255 |
| Depreciation & amort. | -0 | -5 | -30 | -104 | -535 |
| EBIT | 181 | 150 | -486 | 1.536 | 1.720 |
| Net financials | -8 | -19 | -109 | -181 | -418 |
| Profit before tax | 174 | 131 | -595 | 1.355 | 1.302 |
| Tax | 39 | 33 | -11 | 200 | 292 |
| Net profit | 135 | 98 | -584 | 1.156 | 1.010 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 457 | 1.325 | 2.766 | 6.412 | 17.255 |
| Equity | 215 | 312 | 1.229 | 2.391 | 3.371 |
| Long-term debt | 0 | 0 | 740 | 626 | 507 |
| Short-term debt | 242 | 1.010 | 778 | 3.293 | 13.067 |
| Total debt | 242 | 1.010 | 1.517 | 3.919 | 13.574 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 2020 | — | — |
KA Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kaan Alici Holding ApS | Company | 25.0% | 25.0% | 2025 |
Frederik Grove Holding ApS | Company | 25.0% | 25.0% | 2025 |
ATES INVEST ApS | Company | 20.0% | 20.0% | 2025 |
RHKS ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Grove | Management | 0 companies |
| Kaan Alici | Management | 0 companies |
| Cagdas Ozan Ates | Chairman | 0 companies |