| Revenue | DKK 1,9M | +15% |
| EBITDA | DKK -137K | +6% |
| Net profit | DKK -214K | +24% |
| Total assets | DKK 6,6M | -5% |
| Equity | DKK 250K | +112% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | -245 | -1.506 | 81 | 1.628 | 1.872 |
| Staff expenses | -2.086 | -2.954 | -2.681 | -1.775 | -2.009 |
| EBITDA | -2.331 | -4.460 | -2.599 | -146 | -137 |
| Depreciation & amort. | -96 | -155 | -145 | -104 | -39 |
| EBIT | -2.428 | -4.615 | -2.744 | -250 | -175 |
| Net financials | 15 | 1 | 17 | -29 | -38 |
| Profit before tax | -2.412 | -4.613 | -2.727 | -280 | -214 |
| Tax | -538 | -1.125 | -0 | -0 | -0 |
| Net profit | -1.875 | -3.488 | -2.727 | -280 | -214 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 2.726 | 7.546 | 2.320 | 7.020 | 6.645 |
| Equity | 440 | 951 | -1.776 | -2.056 | 250 |
| Long-term debt | 0 | 0 | 75 | 222 | 222 |
| Short-term debt | 2.286 | 6.313 | 4.021 | 8.853 | 6.173 |
| Total debt | 2.286 | 6.313 | 4.096 | 9.075 | 6.395 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
FS Chief Executive Officer | Chief Executive Officer | 2017 – 2017 |
AK Chief Executive Officer | Chief Executive Officer | 2017 – 2023 |
PA Management | Management | 2006 – 2006 |
CE Chief Executive Officer | Chief Executive Officer | 2007 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2017 – 2023 | |
| Chairman | 2006 – 2006 | |
| Board of Directors | 2006 – 2009 | |
| Board of Directors | 2006 – 2006 | |
| Board of Directors | 2006 – 2010 | |
| Board of Directors | 2019 – 2023 | |
| Board of Directors | 2017 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Scheel | Chief Executive Officer | 0 companies |
| Allan Kim Pedersen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Christoffer Eshøj Weber | Chief Executive Officer | 0 companies |
| Carsten Pedersen | Chairman | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Tage Nielsen | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Bente Pedersen | Board of Directors | 0 companies |
| Carina Pedersen | Board of Directors | 0 companies |
| Daniel Kim Pedersen | Board of Directors | 0 companies |