| Revenue | DKK -250K | — |
| EBITDA | DKK -250K | +42% |
| Net profit | DKK -158K | +68% |
| Total assets | DKK 455,1M | +22% |
| Equity | DKK 372,7M | +0% |
| Employees | — | — |
| Item | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -150 | -210 | 0 | -250 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -150 | -210 | -429 | -250 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -150 | -210 | -429 | -250 |
| Net financials | -28 | 301 | -196 | 92 |
| Profit before tax | -178 | 91 | -625 | -158 |
| Tax | -39 | 20 | -127 | -0 |
| Net profit | -139 | 71 | -498 | -158 |
| Item | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 333.701 | 393.797 | 372.934 | 455.123 |
| Equity | 333.611 | 393.682 | 372.829 | 372.671 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 90 | 115 | 105 | 82.452 |
| Total debt | 90 | 115 | 105 | 82.452 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
TK Management | Management | 2023 |
AE Chief Executive Officer | Chief Executive Officer | 2022 |
SF Founder | Founder | 2021 |
HH Management | Management | 2022 |
| Former (4) | ||
IH Management | Management | 2022 – 2022 |
MP Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
HB Management | Management | 2021 – 2021 |
KL Management | Management | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Board of Directors | 2022 | |
| Former (4) | ||
| Board of Directors | 2023 – 2024 | |
| Chairman | 2021 – 2021 | |
| Board of Directors | 2021 – 2026 | |
| Board of Directors | 2021 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2026 | |
| Company | 15–19.99% | 15% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Individual | 15–19.99% | 15–19.99% | 2021 | |
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Kastrup Sørensen | Management | 0 companies |
| Anders Egehus | Chief Executive Officer | 0 companies |
| Inge Harting Bodskov | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Henning Høgh | Management | 0 companies |
| Morten Pilnov | Chief Executive Officer | 0 companies |
| Henrik Bonnerup | Management | 0 companies |
| Karsten Lindved | Management | 0 companies |
| Rune Lillie Gornitzka | Board of Directors | 0 companies |
| Bo Kristensen | Board of Directors | 0 companies |
| Rasmus Hans Jensen | Board of Directors | 0 companies |
| Niels-Christian Worning | Chairman | 0 companies |
| Thomas Synnestvedt Knudsen | Board of Directors | 0 companies |
| Bernd Bertram | Board of Directors | 0 companies |
| Jesper Teddy Lok | Chairman | 0 companies |
| Kristian Verner Mørch | Board of Directors | 0 companies |
| Jan Johan Kühl | Board of Directors | 0 companies |