| Revenue | DKK 7,1M | -166% |
| EBITDA | DKK -35,9M | -24% |
| Net profit | DKK -36,9M | -21% |
| Total assets | DKK 108,3M | +336% |
| Equity | DKK 55,5M | +432% |
| Employees | 126 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -1.767 | -1.599 | -10.868 | 7.131 |
| Staff expenses | -1.152 | -5.011 | -18.162 | -43.004 |
| EBITDA | -2.919 | -6.610 | -29.030 | -35.874 |
| Depreciation & amort. | -0 | -0 | -550 | -1.014 |
| EBIT | -2.919 | -6.610 | -29.580 | -36.887 |
| Net financials | -8 | -32 | -877 | 4 |
| Profit before tax | -2.927 | -6.642 | -30.457 | -36.884 |
| Tax | -367 | -373 | -0 | -0 |
| Net profit | -2.560 | -6.268 | -30.457 | -36.884 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 2.735 | 16.578 | 24.859 | 108.344 |
| Equity | 485 | 10.548 | -16.750 | 55.529 |
| Long-term debt | 0 | 1.613 | 13.896 | 12.612 |
| Short-term debt | 2.250 | 4.418 | 27.712 | 40.203 |
| Total debt | 2.250 | 6.030 | 41.609 | 52.815 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2025 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2025 | |
| Individual | 15.0% | 15.0% | 2022 | |
Kristoffer Abell Holding ApS | Company | 10.0% | 10.0% | 2024 |
Magnus Boye Holding ApS | Company | 10.0% | 10.0% | 2024 |
Jakob Lilholm Holding ApS | Company | 10.0% | 10.0% | 2024 |
PO INTERNATIONAL ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2025 | |
Vesuv Ventures ApS | Company | 5.0% | 5.0% | 2022 |
BRIGHT BOX ApS | Company | 5.0% | 5.0% | 2021 |
GONGFI ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kristoffer Abell | Management | 0 companies |
| Jakob Emanuel Loftlund Lilholm | Chief Executive Officer | 0 companies |
| Fritz Friedrich Oidtmann | Board of Directors | 0 companies |
| Michele Foradori | Board of Directors | 0 companies |
| Jens Morten Brøgger | Board of Directors | 0 companies |
| Patrick Olsen | Board of Directors | 0 companies |
| Christian Lynge Hjorth | Chairman | 0 companies |
| Thomas Schmidt | Chairman | 0 companies |
| Jacob Hindhede | Board of Directors | 0 companies |
| Brian Gottorp Jeppesen | Chairman | 0 companies |