| Revenue | DKK -107K | -251% |
| EBITDA | DKK -42K | +73% |
| Net profit | DKK -13,1M | -77% |
| Total assets | DKK 372K | -100% |
| Equity | DKK -256,7M | -5% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -19.886 | 111.502 | 98.453 | 6.611 | 7.059 | 6.901 | 71 | -107 |
| Staff expenses | -43.301 | -46.473 | -51.112 | -2.309 | -2.211 | -3.176 | -2 | -65 |
| EBITDA | -63.187 | -40.127 | -43.435 | 76.916 | 533 | 492 | -153 | -42 |
| Depreciation & amort. | -711 | -719 | -784 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -63.898 | -40.846 | -44.219 | 76.916 | 533 | 492 | -153 | -42 |
| Net financials | -3.978 | -2.921 | -4.120 | -6.732 | -18.559 | 4.604 | -7.247 | -13.087 |
| Profit before tax | -67.876 | -43.767 | -48.339 | 70.184 | -18.026 | 5.096 | -7.400 | -13.129 |
| Tax | -0 | -634 | -0 | 4.011 | -6.406 | 2.395 | -0 | -0 |
| Net profit | -67.876 | -43.133 | -48.339 | 66.173 | -11.620 | 2.701 | -7.400 | -13.129 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 17.216 | 21.370 | 17.796 | 81.716 | 72.977 | 82.707 | 81.655 | 372 |
| Equity | -201.989 | -245.122 | -293.461 | -227.291 | -238.911 | -236.210 | -243.610 | -256.739 |
| Long-term debt | 207.047 | 254.733 | 296.329 | 304.059 | 310.958 | 318.014 | 325.230 | 257.111 |
| Short-term debt | 12.158 | 11.759 | 12.827 | 4.948 | 930 | 903 | 35 | 0 |
| Total debt | 219.205 | 266.492 | 309.156 | 309.007 | 311.888 | 318.917 | 325.265 | 257.111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Unofficial title | Unofficial title | 2022 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
CB Founder | Founder | 2001 | — | — |
TV Unofficial title | Unofficial title | 2021 | — | — |
TJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
TV Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Sebastian Woschitz | Unofficial title | 0 companies |
| Søren Riis Jensen | Chief Executive Officer | 0 companies |
| Svenn Aage Hyllerød Dam | Chief Executive Officer | 0 companies |
| CLARITA B.V | Founder | 0 companies |
| Tomas Vanèk | Unofficial title | 0 companies |
| Thomas Jacob Raun | Chief Executive Officer | 0 companies |
| Tomas Vanek | Chief Executive Officer | 0 companies |
| Marcel Kohler | Chairman | 0 companies |
| Jan Anders Martin Sjövall | Board of Directors | 0 companies |
| Per Mikael Jensen | Chairman | 0 companies |
| Azhar Khalid Damad | Board of Directors | 0 companies |
| Daniel Manser | Board of Directors | 0 companies |
| Bjarne Salomonsen | Board of Directors | 0 companies |
| Per Anders Törnberg | Board of Directors | 0 companies |
| Karl Anders Fällman | Board of Directors | 0 companies |
| Bruno Armin Furrer | Board of Directors | 0 companies |
| Anders Kronborg | Chairman | 0 companies |
| Christoph Georg Tonini | Chairman | 0 companies |
| Bo Christer Martin Alsander | Chairman | 0 companies |
| Jens Johan Torpe | Board of Directors | 0 companies |
| Silvio Wilhelmus Andreas de Groot | Chairman | 0 companies |
| Torsten Bjerre Rasmussen | Board of Directors | 0 companies |
| Eric Raymond Thibaut | Board of Directors | 0 companies |
| Stig Kirk Ørskov | Board of Directors | 0 companies |