| Revenue | DKK -1,1M | -18% |
| EBITDA | DKK -2,6M | +11% |
| Net profit | DKK -3,1M | +2% |
| Total assets | DKK 1,8M | +15% |
| Equity | DKK -10,2M | -43% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -790 | -1.149 | -1.303 | -1.063 |
| Staff expenses | -400 | -1.968 | -1.571 | -1.503 |
| EBITDA | -1.189 | -3.118 | -2.873 | -2.567 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -1.189 | -3.118 | -2.873 | -2.567 |
| Net financials | -8 | -54 | -273 | -513 |
| Profit before tax | -1.197 | -3.172 | -3.146 | -3.079 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -1.197 | -3.172 | -3.146 | -3.079 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 376 | 300 | 1.523 | 1.753 |
| Equity | -797 | -3.969 | -7.115 | -10.194 |
| Long-term debt | 0 | 0 | 8.193 | 11.410 |
| Short-term debt | 1.174 | 4.269 | 445 | 538 |
| Total debt | 1.174 | 4.269 | 8.638 | 11.948 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CF Management | Management | 2023 |
| Former (2) | ||
JU Management | Management | 2021 – 2023 |
CS Management | Management | 2021 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Deputy Chairman | 2021 | |
| Chairman | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Joachim Ulrich Rabe | Management | 0 companies |
| Christian Friedrich Warns | Management | 0 companies |
| Camilla Steengaard Plambæk | Management | 0 companies |
| Markus Nikolas Sattler | Deputy Chairman | 0 companies |
| Matthias Andreas Sattler | Chairman | 0 companies |