| Revenue | DKK 324K | -131% |
| EBITDA | DKK -2,1M | +58% |
| Net profit | DKK -4M | +41% |
| Total assets | DKK 2,1M | +4% |
| Equity | DKK -5,2M | +22% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -121 | -135 | -1.060 | 324 |
| Staff expenses | -2.912 | -4.339 | -3.975 | -2.424 |
| EBITDA | -3.033 | -4.473 | -5.035 | -2.100 |
| Depreciation & amort. | -3 | -362 | -959 | -959 |
| EBIT | -3.036 | -4.835 | -5.994 | -3.058 |
| Net financials | -43 | -265 | -911 | -991 |
| Profit before tax | -3.079 | -5.100 | -6.905 | -4.050 |
| Tax | -232 | -434 | -0 | -0 |
| Net profit | -2.847 | -4.666 | -6.905 | -4.050 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 2.525 | 6.338 | 2.025 | 2.099 |
| Equity | 693 | 226 | -6.678 | -5.180 |
| Long-term debt | 1.215 | 5.173 | 7.619 | 6.332 |
| Short-term debt | 617 | 938 | 1.084 | 947 |
| Total debt | 1.832 | 6.112 | 8.703 | 7.279 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WL Management | Management | 2021 | — | — |
SM Management | Management | 2022 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KC Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 | |
Jp Holding af 2021 ApS | Company | 10.0% | 10.0% | 2025 |
BST Invest ApS | Company | 10.0% | 10.0% | 2025 |
KLS Group Holding ApS | Company | 10.0% | 10.0% | 2025 |
HAMMEKEN HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 20.0% | 20.0% | 2021 | |
| Individual | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Wiktor Love Stevenius | Management | 0 companies |
| Sabrina Mai Bendjazia | Management | 0 companies |
| Jens Riis | Chief Executive Officer | 0 companies |
| Kim Cang Trung Vu | Management | 0 companies |
| Brian Sean Tange | Board of Directors | 0 companies |
| Nicholas Michael Hammeken | Board of Directors | 0 companies |
| Kasper Holst Hansen | Board of Directors | 0 companies |