| Revenue | DKK 563K | +1704% |
| EBITDA | DKK -2M | +17% |
| Net profit | DKK -2,1M | +17% |
| Total assets | DKK 5M | +21% |
| Equity | DKK -3,1M | -204% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 1.691 | 504 | 1.039 | 31 | 563 |
| Staff expenses | -2.367 | -3.002 | -2.194 | -2.458 | -2.570 |
| EBITDA | -676 | -2.498 | -1.176 | -2.431 | -2.007 |
| Depreciation & amort. | -35 | -96 | -111 | -57 | -42 |
| EBIT | -711 | -2.594 | -1.287 | -2.488 | -2.049 |
| Net financials | -110 | -150 | -133 | -29 | -40 |
| Profit before tax | -821 | -2.743 | -1.419 | -2.517 | -2.089 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -821 | -2.743 | -1.419 | -2.517 | -2.089 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 4.969 | 5.382 | 4.216 | 4.152 | 5.004 |
| Equity | -1.507 | -4.250 | 1.492 | -1.025 | -3.114 |
| Long-term debt | 800 | 1.562 | 1.554 | 1.554 | 1.554 |
| Short-term debt | 5.676 | 8.069 | 1.170 | 3.623 | 6.564 |
| Total debt | 6.476 | 9.632 | 2.724 | 5.178 | 8.118 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
ES Management | Management | 1999 – 2004 |
IA Management | Management | 2022 – 2023 |
LB Audit | Audit | 2022 – 2023 |
KH Management | Management | 2004 – 2017 |
GS Management | Management | 2022 – 2022 |
PG Management | Management | 2017 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2010 – 2017 | |
| Board of Directors | 2004 – 2017 | |
| Board of Directors | 1999 – 2017 | |
| Board of Directors | 1999 – 2000 | |
| Board of Directors | 2002 – 2004 | |
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2020 – 2023 | |
| Board of Directors | 2017 – 2023 | |
| Board of Directors | 2000 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Eskil Schultz Larsen | Management | 0 companies |
| Ioan Andronesi | Management | 0 companies |
| Lars Berg Rasmussen | Audit | 0 companies |
| Kim Hviid Petersen | Management | 0 companies |
| Giulio Stefanica | Management | 0 companies |
| Paolo Grasso | Management | 0 companies |
| Søren Kamp Mortensen | Board of Directors | 0 companies |
| Jane Persson | Board of Directors | 0 companies |
| Natale Ghinassi | Board of Directors | 0 companies |
| Loris Bergamo | Board of Directors | 0 companies |
| Pierpaolo Mora | Board of Directors | 0 companies |
| Lorenzo Serri | Board of Directors | 0 companies |
| Cecilia Avanzini | Board of Directors | 0 companies |
| Gianluca Conti | Board of Directors | 0 companies |
| Letterio Cammaroto | Board of Directors | 0 companies |