| Revenue | DKK 258K | -75% |
| EBITDA | DKK -4,7M | -2482% |
| Net profit | DKK -3,8M | -2620% |
| Total assets | DKK 19,4M | +4377% |
| Equity | DKK 18,9M | +4872% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 0 | 93 | 1.300 | 1.045 | 258 |
| Staff expenses | -5 | -0 | -949 | -1.228 | -4.986 |
| EBITDA | -10 | 34 | 227 | -183 | -4.728 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -187 |
| EBIT | -10 | 34 | 227 | -183 | -4.914 |
| Net financials | -0 | -1 | -7 | 4 | -11 |
| Profit before tax | -11 | 33 | 220 | -179 | -4.926 |
| Tax | -0 | 7 | 46 | -38 | -1.080 |
| Net profit | -11 | 26 | 174 | -141 | -3.846 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 29 | 62 | 457 | 434 | 19.418 |
| Equity | 29 | 55 | 389 | 381 | 18.919 |
| Long-term debt | 0 | 7 | 53 | 0 | 0 |
| Short-term debt | 0 | 0 | 15 | 53 | 499 |
| Total debt | 0 | 7 | 69 | 53 | 499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2021 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Heartcore Capital Fund V K/S | Company | 20.0% | 20.0% | 2024 |
Tonic Holdings ApS | Company | 20.0% | 20.0% | 2024 |
Luthra Family Holding ApS | Company | 15.0% | 15.0% | 2024 |
Jen& Holdings ApS | Company | 15.0% | 15.0% | 2024 |
TV Holdings ApS | Company | 10.0% | 10.0% | 2024 |
Innovateur ApS | Company | 5.0% | 5.0% | 2024 |
LUTHRA HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jung Min Kang | Management | 0 companies |
| Amit Luthra | Chief Executive Officer | 0 companies |
| Jinhyun Chang | Chairman | 0 companies |
| Mikkel Mouritz Marfelt | Board of Directors | 0 companies |
| Tejs Vegge | Board of Directors | 0 companies |
| Peter Bernholdt Richter | Board of Directors | 0 companies |
| Christian Lindegaard Jepsen | Board of Directors | 0 companies |