| Revenue | DKK 0 | — |
| EBITDA | DKK -28K | +52% |
| Net profit | DKK -189K | -43% |
| Total assets | DKK 17K | +161% |
| Equity | DKK -2,5M | -8% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.920 | 1.097 | 108 | 8 | 1.009 | 2.778 | 0 | 234 | 0 | 0 | 0 |
| Staff expenses | -1.339 | -544 | -65 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.729 | -1.128 | 44 | -230 | 404 | 2.275 | -184 | 192 | -69 | -58 | -28 |
| Depreciation & amort. | -976 | -167 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.705 | -1.295 | 44 | -230 | 404 | 2.275 | -184 | 192 | -69 | -58 | -28 |
| Net financials | -221 | -517 | -810 | -673 | -621 | -401 | -84 | -88 | -55 | -92 | -188 |
| Profit before tax | -2.925 | -1.812 | -765 | -902 | -217 | 1.874 | -268 | 104 | -125 | -0 | -216 |
| Tax | -716 | -193 | -37 | -48 | -75 | -0 | -0 | -57 | 4 | 18 | -28 |
| Net profit | -2.209 | -1.619 | -728 | -854 | -142 | 1.874 | -268 | 162 | -128 | -132 | -189 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.230 | 466 | 449 | 386 | 644 | 286 | 44 | 141 | 115 | 7 | 17 |
| Equity | -504 | -2.099 | -2.870 | -3.699 | -3.867 | -1.983 | -2.251 | -2.089 | -2.218 | -2.349 | -2.538 |
| Long-term debt | 0 | 1.291 | 3.008 | 3.969 | 4.261 | 2.106 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.734 | 1.273 | 311 | 116 | 250 | 164 | 2.295 | 2.230 | 2.333 | 2.356 | 2.555 |
| Total debt | 1.734 | 2.564 | 3.320 | 4.085 | 4.511 | 2.269 | 2.295 | 2.230 | 2.333 | 2.356 | 2.555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 2011 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
MM Unofficial title | Unofficial title | 2024 | — | — |
SD Management | Management | 2010 | — | — |
ST Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CASA-SHARE ApS | Company | 5.0% | 5.0% | 2010 |
THE WAY FORWARD ApS | Company | 66.7% | 66.7% | 2013 |
C4-AFRICA A/S | Company | 5.0% | 5.0% | 2015 |
MOLTKE-LETH ApS | Company | 5.0% | 5.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Tim Vang | Management | 0 companies |
| Mads Krarup Kjær | Chief Executive Officer | 0 companies |
| Marcus Miichael Nørregaard | Unofficial title | 0 companies |
| Steven Darrah Thomas | Management | 0 companies |
| Svend Tøttrup | Management | 0 companies |
| Jørgen Axel Thorball | Chairman | 0 companies |
| Susan Margaret Law Payne | Board of Directors | 0 companies |
| Tera Hilde Terpstra | Board of Directors | 0 companies |
| Jørgen Allan Horwitz | Board of Directors | 0 companies |
| Flemming Eltang | Chairman | 0 companies |
| Derek Elie Nathaniel Saleeby | Board of Directors | 0 companies |
| Annette Juhler Kjær | Board of Directors | 0 companies |
| Iris Chantal Imelda Ollivault | Board of Directors | 0 companies |
| Hanne Kjær | Board of Directors | 0 companies |
| Nikhil Talwar | Board of Directors | 0 companies |
| Niels Burtenshaw Thuesen | Board of Directors | 0 companies |
| Henricus Johannes Theodorus van Stokkom | Board of Directors | 0 companies |
| Vagn Berthelsen | Board of Directors | 0 companies |
| Tim Frank Andersen | Board of Directors | 0 companies |
| Christian Brink Frederiksen | Board of Directors | 0 companies |
| Evert Ludding | Board of Directors | 0 companies |
| Matlhodi Angelina Makwetla | Board of Directors | 0 companies |
| Lukas Barend Wallen | Board of Directors | 0 companies |
| Lars Bo Lauritzen | Board of Directors | 0 companies |