| Revenue | DKK 2,4M | +446% |
| EBITDA | DKK -4,6M | -503% |
| Net profit | DKK -6,8M | -33% |
| Total assets | DKK 167,1M | +27% |
| Equity | DKK 101,9M | -6% |
| Employees | 13 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | -4.371 | 432 | 2.360 |
| Staff expenses | -967 | -4.026 | -6.928 |
| EBITDA | -5.338 | -757 | -4.567 |
| Depreciation & amort. | -554 | -2.279 | -3.636 |
| EBIT | -5.892 | -3.036 | -8.204 |
| Net financials | -84 | -676 | -459 |
| Profit before tax | -5.976 | -3.712 | -8.662 |
| Tax | -1.306 | 1.419 | -1.857 |
| Net profit | -4.670 | -5.131 | -6.805 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 59.055 | 131.887 | 167.081 |
| Equity | 53.830 | 108.699 | 101.894 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 4.364 | 22.065 | 63.210 |
| Total debt | 4.364 | 22.065 | 63.210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OJ Management | Management | 2021 | — | — |
SF Founder | Founder | 2021 | — | — |
EA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Johannes Tønnessen | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Elo Andersen | Chief Executive Officer | 0 companies |
| Thomas Kristian Bakke | Board of Directors | 0 companies |
| Thor Kristian Korsvold | Board of Directors | 0 companies |
| Vegar Normann Kulset | Chairman | 0 companies |
| Jørgen Lindemann | Board of Directors | 0 companies |
| Jens Haugland | Board of Directors | 0 companies |
| Torild Olaug Bråthen | Board of Directors | 0 companies |
| Tina Dalseide Staude | Board of Directors | 0 companies |