| Revenue | DKK 1,1M | +12% |
| EBITDA | DKK -498K | +53% |
| Net profit | DKK -454K | +61% |
| Total assets | DKK 3M | +13% |
| Equity | DKK 1M | -30% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -588 | -221 | 998 | 1.122 |
| Staff expenses | -443 | -2.875 | -2.048 | -1.619 |
| EBITDA | -1.031 | -3.096 | -1.050 | -498 |
| Depreciation & amort. | -29 | -65 | -211 | -56 |
| EBIT | -1.060 | -3.160 | -1.261 | -553 |
| Net financials | -0 | -109 | -222 | -20 |
| Profit before tax | -1.060 | -3.270 | -1.482 | -574 |
| Tax | -225 | -716 | -322 | -120 |
| Net profit | -835 | -2.554 | -1.160 | -454 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 779 | 2.008 | 2.671 | 3.027 |
| Equity | -795 | -3.349 | 1.491 | 1.038 |
| Long-term debt | 1.286 | 4.684 | 0 | 0 |
| Short-term debt | 235 | 673 | 1.180 | 1.976 |
| Total debt | 1.521 | 5.357 | 1.180 | 1.976 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2021 | — | — |
AK Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Swann A/S | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Anna Sophie Will | Management | 0 companies |
| Alice Krogh Scott | Management | 0 companies |
| Annie Ariel Lassen | Board of Directors | 0 companies |
| Julian Gabriel Westphal Nøhr Lundsgaard | Chairman | 0 companies |
| Annette Westphal Lundsgaard | Board of Directors | 0 companies |
| Daniel Mikillati Westphal Nøhr Lundsgaard | Board of Directors | 0 companies |