| Revenue | DKK -18K | -24% |
| EBITDA | DKK -18K | +24% |
| Net profit | DKK -25M | -3% |
| Total assets | DKK 7,8M | -53% |
| Equity | DKK -15,6M | -266% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | -16 | -17 | -14 | -24 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -17 | -14 | -24 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -17 | -14 | -24 | -18 |
| Net financials | -3.367 | -3.606 | -3.946 | -24.165 | -24.932 |
| Profit before tax | -3.383 | -3.623 | -3.960 | -24.190 | -24.950 |
| Tax | -107 | -112 | -117 | -8 | 16 |
| Net profit | -3.276 | -3.511 | -3.842 | -24.181 | -24.966 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 22.163 | 18.930 | 15.225 | 16.721 | 7.842 |
| Equity | 11.908 | 8.397 | 4.554 | 9.373 | -15.592 |
| Long-term debt | 9.500 | 10.400 | 10.400 | 0 | 0 |
| Short-term debt | 755 | 133 | 271 | 7.348 | 14 |
| Total debt | 10.255 | 10.533 | 10.671 | 7.348 | 14 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
FV Management | Management | 2006 – 2010 |
MC Management | Management | 2013 – 2015 |
JT Management | Management | 2021 – 2024 |
TB Founder | Founder | 2006 – 2024 |
TN Management | Management | 2015 – 2021 |
CS Management | Management | 2010 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Chairman | 2006 – 2024 | |
| Board of Directors | 2008 – 2011 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2014 – 2017 | |
| Deputy Chairman | 2014 – 2024 | |
| Board of Directors | 2006 – 2008 | |
| Deputy Chairman | 2006 – 2014 | |
| Board of Directors | 2006 – 2008 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2006 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Vennekilde | Management | 0 companies |
| Michael Christensen | Management | 0 companies |
| John Tom Andersen | Management | 0 companies |
| Thomas Bjørn | Founder | 0 companies |
| Thomas Nørret | Management | 0 companies |
| Christian Skovbjerg Balsby | Management | 0 companies |
| Peter Bohnsen | Chairman | 0 companies |
| Peter Damgaard | Board of Directors | 0 companies |
| Martin Busk | Board of Directors | 0 companies |
| Susanne Langkilde Flodgaard | Board of Directors | 0 companies |
| Kaj Atzen | Deputy Chairman | 0 companies |
| Klaus Mikael Valbro | Board of Directors | 0 companies |
| Lars Kjær | Deputy Chairman | 0 companies |
| Uffe Lunding Jakobsen | Board of Directors | 0 companies |
| Steen Halleskov | Board of Directors | 0 companies |
| Niels Jørgen Bønløkke | Board of Directors | 0 companies |