| Revenue | DKK -124K | +886% |
| EBITDA | DKK -987K | -1208% |
| Net profit | DKK 168K | +195% |
| Total assets | DKK 3,3M | +148% |
| Equity | DKK 167K | +139% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 6 | -580 | -13 | -124 |
| Staff expenses | -0 | -0 | -63 | -863 |
| EBITDA | 6 | -580 | -75 | -987 |
| Depreciation & amort. | -0 | -0 | -23 | -48 |
| EBIT | 6 | -580 | -98 | -1.035 |
| Net financials | -1 | -79 | -78 | 1.176 |
| Profit before tax | 5 | -659 | -177 | 140 |
| Tax | 1 | -139 | -0 | -28 |
| Net profit | 3 | -520 | -177 | 168 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 123 | 1.420 | 1.319 | 3.278 |
| Equity | 43 | -476 | -433 | 167 |
| Long-term debt | 0 | 166 | 166 | 723 |
| Short-term debt | 80 | 1.730 | 1.586 | 2.214 |
| Total debt | 80 | 1.896 | 1.752 | 2.936 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AO Management | Management | 2021 | — | — |
SL Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ai.Holding ApS | Company | 33.3% | 33.3% | 2024 |
ANYHOW ApS | Company | 33.3% | 33.3% | 2024 |
Delta Kilo Holding ApS | Company | 15.0% | 15.0% | 2025 |
Simon Lundbæk Holding ApS | Company | 10.0% | 10.0% | 2024 |
RKS83 HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Albert Ole Ipsen | Management | 0 companies |
| Simon Lundbæk | Management | 0 companies |
| Daniel Møller | Chairman | 0 companies |
| Søren Martin Fuhr Forsingdal | Board of Directors | 0 companies |
| Kasper Kolmos Weis | Board of Directors | 0 companies |