| Revenue | DKK 11,4M | +18% |
| EBITDA | DKK -3,6M | -423% |
| Net profit | DKK -4,3M | -901% |
| Total assets | DKK 14,5M | +74% |
| Equity | DKK -2,5M | -238% |
| Employees | 31 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 88 | 664 | 3.920 | 9.643 | 11.418 |
| Staff expenses | -373 | -619 | -3.362 | -8.533 | -14.998 |
| EBITDA | -285 | 45 | 533 | 1.110 | -3.580 |
| Depreciation & amort. | -3 | -3 | -14 | -378 | -566 |
| EBIT | -288 | 42 | 519 | 732 | -4.146 |
| Net financials | -12 | 20 | -30 | -54 | -1.093 |
| Profit before tax | -300 | 62 | 489 | 678 | -5.239 |
| Tax | -0 | -112 | 26 | 142 | -952 |
| Net profit | -300 | 175 | 463 | 535 | -4.287 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 204 | 796 | 4.406 | 8.308 | 14.451 |
| Equity | 9 | 184 | 1.268 | 1.803 | -2.484 |
| Long-term debt | 0 | 0 | 0 | 254 | 245 |
| Short-term debt | 195 | 612 | 3.139 | 6.195 | 16.029 |
| Total debt | 195 | 612 | 3.139 | 6.449 | 16.274 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
ML Management | Management | 2020 – 2021 |
HR Management | Management | 2021 – 2022 |
TJ Chief Executive Officer | Chief Executive Officer | 2022 – 2022 |
NL Management | Management | 2006 – 2007 |
LH Management | Management | 2007 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2021 – 2022 | |
| Chairman | 2020 – 2022 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20–24.99% | 20–24.99% | 2014 | |
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Individual | 100% | 100% | 2014 | |
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 15–19.99% | 15–19.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Leth Lunden | Management | 0 companies |
| Henry Rune Hauge Jakobsen | Management | 0 companies |
| Torben Johannes Birch | Chief Executive Officer | 0 companies |
| Nikolaj Lorentzen | Management | 0 companies |
| Lars Hvid Nielsen | Management | 0 companies |
| Maria Venø Jakobsen | Board of Directors | 0 companies |
| Stine Kalsmose Jakobsen | Chairman | 0 companies |
| Daniel Kristian Bygebjerg Espensen | Board of Directors | 0 companies |
| Jeanne Thylkjær Fjorback | Board of Directors | 0 companies |
| Claus Skødt Hembo | Board of Directors | 0 companies |