| Revenue | DKK -10,9M | -48% |
| EBITDA | DKK -21,2M | +34% |
| Net profit | DKK -26,9M | +25% |
| Total assets | DKK 18,4M | -15% |
| Equity | DKK -9M | +9% |
| Employees | 4 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | -12.880 | -21.159 | -10.923 |
| Staff expenses | -8.410 | -10.987 | -10.272 |
| EBITDA | -21.290 | -32.146 | -21.195 |
| Depreciation & amort. | -43 | -1.269 | -2.671 |
| EBIT | -21.332 | -33.415 | -23.865 |
| Net financials | -255 | -2.494 | -2.998 |
| Profit before tax | -21.587 | -35.909 | -26.863 |
| Tax | -0 | -0 | -0 |
| Net profit | -21.587 | -35.909 | -26.863 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 5.928 | 21.675 | 18.411 |
| Equity | -21.187 | -9.862 | -8.960 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 27.115 | 31.537 | 27.371 |
| Total debt | 27.115 | 31.537 | 27.371 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CS Founder | Founder | 2021 |
| Former (3) | ||
EW Chief Executive Officer | Chief Executive Officer | 2025 – 2025 |
MJ Management | Management | 2024 – 2025 |
HG Chief Executive Officer | Chief Executive Officer | 2021 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Edward Wayne Malouf | Chief Executive Officer | 0 companies |
| Mike Jimmy Tong Sam | Management | 0 companies |
| Claus Stoltenborg | Founder | 0 companies |
| Hans Georg Halse Hornemann | Chief Executive Officer | 0 companies |
| Edward Wayne Malouf | Board of Directors | 0 companies |
| Lars Langelund Jørgensen | Board of Directors | 0 companies |
| Signe Trock Hilstrøm | Board of Directors | 0 companies |
| Sarra Dadoul | Board of Directors | 0 companies |
| Audrey Hoe-Richardson | Board of Directors | 0 companies |
| Marie Pierre Bertrand Boulle | Board of Directors | 0 companies |