| Revenue | DKK 2M | +24% |
| EBITDA | DKK 45K | +287% |
| Net profit | DKK -34K | +76% |
| Total assets | DKK 2,4M | +34% |
| Equity | DKK -1M | -3% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 1.853 | 1.552 | 1.331 | 1.643 | 2.029 |
| Staff expenses | -1.695 | -1.657 | -1.842 | -1.667 | -1.985 |
| EBITDA | 158 | -106 | -511 | -24 | 45 |
| Depreciation & amort. | -56 | -61 | -87 | -133 | -61 |
| EBIT | 102 | -166 | -599 | -157 | -17 |
| Net financials | -83 | -68 | -18 | -27 | -28 |
| Profit before tax | 19 | -130 | -616 | -184 | -44 |
| Tax | 5 | 52 | -134 | -38 | -10 |
| Net profit | 14 | -182 | -483 | -146 | -34 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 1.749 | 1.543 | 1.958 | 1.781 | 2.393 |
| Equity | -182 | -363 | -846 | -992 | -1.027 |
| Long-term debt | 100 | 234 | 346 | 502 | 386 |
| Short-term debt | 1.831 | 1.673 | 2.458 | 2.271 | 3.034 |
| Total debt | 1.931 | 1.907 | 2.804 | 2.773 | 3.420 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
HG Management | Management | 2018 – 2020 |
MS Management | Management | 2020 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2018 – 2023 | |
| Chairman | 2018 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2018 | |
| Individual | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Gregersen Hansen | Management | 0 companies |
| Magne Schmidt Jakobsen | Management | 0 companies |
| Søren Christensen | Board of Directors | 0 companies |
| Claus Anker Christensen | Chairman | 0 companies |