| Revenue | DKK 1,2M | +60% |
| EBITDA | DKK -619K | -46% |
| Net profit | DKK -825K | -141% |
| Total assets | DKK 3,9M | +28% |
| Equity | DKK 2,5M | +43% |
| Employees | 5 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | 764 | 734 | 1.172 |
| Staff expenses | -269 | -1.159 | -1.791 |
| EBITDA | 494 | -425 | -619 |
| Depreciation & amort. | -0 | -0 | -323 |
| EBIT | 494 | -425 | -942 |
| Net financials | -3 | -26 | -136 |
| Profit before tax | 491 | -452 | -1.078 |
| Tax | 84 | -109 | -253 |
| Net profit | 408 | -342 | -825 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 652 | 3.043 | 3.882 |
| Equity | 528 | 1.785 | 2.550 |
| Long-term debt | 0 | 1.026 | 1.162 |
| Short-term debt | 40 | 133 | 119 |
| Total debt | 40 | 1.159 | 1.281 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2023 | — | — |
SP Management | Management | 2021 | — | — |
AA Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Osito Eberhardt Holding ApS | Company | 25.0% | 25.0% | 2026 |
AM Ambjerg Holding ApS | Company | 25.0% | 25.0% | 2026 |
Pour Soltani Holding ApS | Company | 10.0% | 10.0% | 2026 |
REInvest Robotics ApS | Company | 5.0% | 5.0% | 2024 |
VISTI JENSEN HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Jannick Eberhardt | Management | 0 companies |
| Sina Pour Soltani | Management | 0 companies |
| Ann-Mia Ambjerg | Management | 0 companies |
| Lisbeth Chawes | Chairman | 0 companies |
| Thomas Visti Jensen | Board of Directors | 0 companies |
| Richa Hallundbæk Misri | Board of Directors | 0 companies |