| Revenue | DKK -74K | -69% |
| EBITDA | DKK -74K | +69% |
| Net profit | DKK -8,5M | -4178% |
| Total assets | DKK 9,2M | +725% |
| Equity | DKK 546K | -44% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.274 | 6.240 | 10.376 | 11.702 | 18.199 | 246.924 | 14.559 | -464 | -243 | -74 |
| Staff expenses | -3.838 | -6.019 | -9.312 | -10.853 | -15.401 | -14.282 | -8.931 | -0 | -0 | -0 |
| EBITDA | 449 | 221 | 1.063 | 849 | 2.798 | 231.380 | 5.628 | -464 | -243 | -74 |
| Depreciation & amort. | -78 | -64 | -68 | -117 | -149 | -99 | -48 | -0 | -0 | -0 |
| EBIT | 370 | 157 | 995 | 732 | 2.649 | 231.281 | 5.580 | -464 | -243 | -74 |
| Net financials | -323 | -466 | -183 | 349 | 264 | -295 | -6.960 | -5 | -6 | -1.875 |
| Profit before tax | 48 | -309 | 813 | 1.081 | 2.913 | 230.986 | -1.380 | -469 | -249 | -1.949 |
| Tax | 218 | -19 | 260 | 287 | 673 | 51.153 | -170 | -425 | -49 | 6.586 |
| Net profit | -171 | -290 | 553 | 794 | 2.239 | 179.833 | -1.210 | -43 | -200 | -8.536 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.063 | 3.550 | 7.240 | 11.341 | 14.812 | 239.763 | 1.293 | 1.273 | 1.110 | 9.153 |
| Equity | 694 | 458 | 612 | 1.004 | 3.282 | 184.434 | 1.224 | 1.180 | 981 | 546 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.369 | 3.092 | 6.628 | 10.337 | 11.530 | 55.329 | 69 | 93 | 129 | 8.607 |
| Total debt | 1.369 | 3.092 | 6.628 | 10.337 | 11.530 | 55.329 | 69 | 93 | 129 | 8.607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Founder | Founder | 2003 | — | — |
TJ Unofficial title | Unofficial title | 2019 | — | — |
TD Founder | Founder | 2003 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
OA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2008 | |
THERAZONE ApS | Company | 20.0% | 20.0% | 2008 |
| Individual | 5.0% | 5.0% | 2010 | |
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2008 | |
THYLANDER & COMPANY ApS | Company | 5.0% | 5.0% | 2008 |
LIPER LEGACY A/S | Company | 5.0% | 5.0% | 2008 |
Stokbro Invest ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Hong Guo | Founder | 0 companies |
| Tyge Jesper Rothe | Unofficial title | 0 companies |
| Tiago De Jesus | Founder | 0 companies |
| Kurt Stokbro | Chief Executive Officer | 0 companies |
| Orla Anne Murphy | Chief Executive Officer | 0 companies |
| Thomas Magnussen | Chairman | 0 companies |
| Luísa Manuela Monteiro Diogo | Board of Directors | 0 companies |
| Søren Nordland Smidstrup | Board of Directors | 0 companies |
| Niels Christian Nielsen | Board of Directors | 0 companies |
| Jeremy Philip Taylor | Board of Directors | 0 companies |
| Patrick Scaglia | Board of Directors | 0 companies |
| Brian Canavan | Chairman | 0 companies |