| Revenue | DKK -84K | -79% |
| EBITDA | DKK -2,8M | +0% |
| Net profit | DKK -4,3M | -19% |
| Total assets | DKK 12,6M | +16% |
| Equity | DKK 1,2M | +56% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -1.204 | -1.427 | -390 | -84 |
| Staff expenses | -4.266 | -2.618 | -2.358 | -2.671 |
| EBITDA | -5.470 | -4.045 | -2.748 | -2.754 |
| Depreciation & amort. | -0 | -821 | -1.351 | -1.830 |
| EBIT | -5.470 | -4.866 | -4.099 | -4.584 |
| Net financials | -345 | -354 | -566 | -915 |
| Profit before tax | -5.815 | -5.220 | -4.666 | -5.498 |
| Tax | -1.453 | -1.319 | -1.062 | -1.195 |
| Net profit | -4.362 | -3.901 | -3.603 | -4.304 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 4.997 | 10.088 | 10.817 | 12.560 |
| Equity | -2.314 | 1.834 | 791 | 1.237 |
| Long-term debt | 6.242 | 6.547 | 7.066 | 7.380 |
| Short-term debt | 1.069 | 1.707 | 2.961 | 3.944 |
| Total debt | 7.311 | 8.254 | 10.027 | 11.323 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2024 | — | — |
TP Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
AM Management | Management | 2024 | — | — |
PT Founder | Founder | 2020 | — | — |
TW Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cobira Holding ApS | Company | 50.0% | 50.0% | 2024 |
KMD A/S | Company | 5.0% | 5.0% | 2026 |
WEISZ HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
DanBAN Co-investment Fond I K/S | Company | 5.0% | 5.0% | 2023 |
KMD Venture A/S | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Brandt-Knudsen | Management | 0 companies |
| Thomas Peter Juul Gadegaard | Chief Executive Officer | 0 companies |
| Allan Mads Dickow | Management | 0 companies |
| Peter Thomas Brandt | Founder | 0 companies |
| Theis William Dahl | Chief Executive Officer | 0 companies |
| Ulrik Lehrskov-Schmidt | Board of Directors | 0 companies |
| Morten Gjørup Andersen | Board of Directors | 0 companies |
| Gustav Gottlieb Piper | Board of Directors | 0 companies |
| Frederik Thurn Weisz | Board of Directors | 0 companies |
| Søren Amund Henriksen | Chairman | 0 companies |
| Niklas Marschall | Board of Directors | 0 companies |