| Revenue | DKK -41M | +149% |
| EBITDA | DKK -47M | -93% |
| Net profit | DKK -48,9M | -43% |
| Total assets | DKK 47,2M | -56% |
| Equity | DKK -2,3M | -175% |
| Employees | 8 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 11.621 | 13.264 | 9.115 | 33.552 | 35.267 | 44.231 | 27.614 | 14.196 | 18.427 | 12.124 | 18.329 | -16.447 | -40.979 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -6.132 | -7.048 | -7.925 | -13.274 | -17.660 | -19.610 | -12.061 | -15.613 | -13.534 | -24.128 | -7.964 | -7.893 | -5.957 |
| EBITDA | — | — | — | — | — | 5.488 | 6.216 | 1.190 | 8.643 | 8.322 | 10.990 | 895 | -15.562 | -10.713 | -29.369 | -32.979 | -24.340 | -47.002 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -3.754 | -4.645 | -4.467 | -5.943 | -5.146 | -6.173 | -8.313 | -2.069 | -10.713 | -16.348 | -11.611 | -10.636 | -218 |
| EBIT | — | — | — | — | — | 1.734 | 1.571 | -3.277 | 2.700 | 3.176 | 4.817 | -7.418 | -17.631 | -21.426 | -45.717 | -44.590 | -34.976 | -47.220 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -191 | -582 | -1.119 | 392 | -580 | -3.902 | 14 | 21.928 | -8.613 | -6.958 | 895 | 723 | -817 |
| Profit before tax | — | — | — | — | — | 1.544 | 989 | -4.396 | 3.092 | 109 | 915 | -7.404 | 4.297 | -30.039 | -52.675 | -43.695 | -34.253 | -48.037 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.799 | 604 | -16 | 435 | -1.490 | 775 | -8.833 | -2.454 | 11.944 | 4 | 817 |
| Net profit | — | — | — | — | — | 1.544 | 989 | -597 | 2.488 | 2.612 | 480 | -5.914 | 3.522 | -21.206 | -50.221 | -55.639 | -34.257 | -48.854 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 18.449 | 20.902 | 27.692 | 33.507 | 45.643 | 54.784 | 27.549 | 59.518 | 83.240 | 60.857 | 55.592 | 106.568 | 47.232 |
| Equity | — | — | — | — | — | 7.127 | 8.116 | 7.519 | 10.007 | 3.907 | 4.387 | -1.527 | 1.995 | 17.942 | 5.219 | -44.985 | 3.014 | -2.256 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 5.056 | 4.310 | 2.989 | 2.774 | 1.973 | 815 | 1.031 | 1.140 | 1.250 | 1.360 | 1.538 | 1.699 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 6.266 | 8.476 | 17.184 | 20.726 | 39.763 | 49.582 | 19.706 | 48.044 | 60.262 | 52.137 | 198.078 | 101.824 | 48.879 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 11.322 | 12.786 | 20.173 | 23.500 | 41.736 | 50.397 | 20.737 | 49.184 | 61.512 | 53.497 | 100.577 | 103.523 | 48.879 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
NM Management | Management | 2018 | — | — |
SE Founder | Founder | 2006 | — | — |
CE Founder | Founder | 2006 | — | — |
PT Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
HL Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2021 | — | — | |
| Chairman | 2009 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
VÆKSTFONDEN | Company | 20.0% | 20.0% | 2009 |
| Individual | 5.0% | 5.0% | 2010 | |
| Individual | 66.7% | 66.7% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Adam Randall Weiss | Chief Executive Officer | 0 companies |
| Adam Randall Weiss | Chief Executive Officer | 0 companies |
| Niels Martin Nikolaj Victor | Management | 0 companies |
| Søren Ejsing | Founder | 0 companies |
| Celine E-Bizz Ltd | Founder | 0 companies |
| Per Tversted | Chief Executive Officer | 0 companies |
| Lars Bloch | Chief Executive Officer | 0 companies |
| Hack Loassøn Kampbjørn | Founder | 0 companies |
| Joshua Craig Wander | Deputy Chairman | 0 companies |
| Søren Jespersen | Chairman | 0 companies |
| Lasse Meilsøe | Deputy Chairman | 0 companies |
| Torben Frigaard Rasmussen | Chairman | 0 companies |
| Erik Sørensen Zoega | Board of Directors | 0 companies |
| Svend Pedersen | Board of Directors | 0 companies |
| Steven William Pasko | Chairman | 0 companies |
| Stefan Vilner | Board of Directors | 0 companies |
| Mogens Nielsen | Chairman | 0 companies |
| Hans Neye Jørgensen | Board of Directors | 0 companies |
| Joshua Craig Wander | Deputy Chairman | 0 companies |
| Ulrik Jørring | Board of Directors | 0 companies |
| Thomas Hornslet | Board of Directors | 0 companies |
| Ib Dybdahl Christoffersen | Chairman | 0 companies |