| Revenue | DKK 7,8M | +83% |
| EBITDA | DKK 977K | +151% |
| Net profit | DKK -905K | +77% |
| Total assets | DKK 16,6M | +0% |
| Equity | DKK -920K | -5952% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.088 | -1.940 | -738 | -2.042 | -102 | 3.622 | 2.099 | 3.541 | 3.655 | 5.285 | 7.854 | 5.811 | 4.276 | 7.828 |
| Staff expenses | -2.232 | -2.310 | -1.295 | -3.091 | -3.706 | -4.073 | -4.065 | -3.833 | -3.122 | -3.427 | -5.517 | -5.801 | -6.210 | -6.851 |
| EBITDA | -4.320 | -4.250 | -2.033 | -5.133 | -3.808 | -452 | -1.966 | -291 | 533 | 1.858 | 2.337 | 9 | -1.934 | 977 |
| Depreciation & amort. | -1.015 | -1.174 | -719 | -1.634 | -1.577 | -1.580 | -1.469 | -1.427 | -1.364 | -1.453 | -1.291 | -1.296 | -930 | -725 |
| EBIT | -5.335 | -5.424 | -2.752 | -6.767 | -5.385 | -2.032 | -3.435 | -1.718 | -830 | 405 | 1.046 | -1.286 | -2.864 | 252 |
| Net financials | -396 | -361 | -303 | -629 | -958 | -502 | -351 | -224 | -344 | -252 | -331 | -406 | -1.068 | -1.157 |
| Profit before tax | -5.731 | -5.784 | -3.054 | -7.396 | -6.343 | -2.533 | -3.786 | -1.942 | -1.175 | 153 | 715 | -1.692 | -3.931 | -905 |
| Tax | -0 | -532 | -2.534 | -1.661 | -433 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -5.731 | -5.252 | -520 | -5.735 | -5.910 | -2.533 | -3.786 | -1.942 | -1.175 | 153 | 715 | -1.692 | -3.931 | -905 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.962 | 13.290 | 22.146 | 16.676 | 16.923 | 13.428 | 10.477 | 10.999 | 12.565 | 11.943 | 14.587 | 19.793 | 16.556 | 16.565 |
| Equity | 6.055 | 803 | 7.179 | 1.444 | 7.023 | 4.489 | 1.375 | 432 | 1.741 | 1.894 | 2.608 | 3.916 | -15 | -920 |
| Long-term debt | 38 | 51 | 84 | 51 | 38 | 0 | 0 | 1.276 | 1.698 | 2.299 | 2.020 | 5.488 | 6.214 | 4.599 |
| Short-term debt | 3.869 | 12.436 | 14.884 | 15.181 | 9.863 | 8.939 | 9.103 | 9.290 | 9.126 | 7.751 | 9.959 | 10.389 | 10.357 | 12.886 |
| Total debt | 3.907 | 12.487 | 14.968 | 15.232 | 9.900 | 8.939 | 9.103 | 10.567 | 10.824 | 10.050 | 11.979 | 15.877 | 16.571 | 17.485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COLUMBUS E. ApS | Company | 90.0% | 90.0% | 2022 |
GIRAF ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Skovgaard Rasmussen | Management | 0 companies |
| Claus Bagger-Sørensen | Board of Directors | 0 companies |
| Hans Nicolai Hansen | Chairman | 0 companies |
| Holger Bagger-Sørensen | Chairman | 0 companies |
| Hans-Henrik Horsted Eriksen | Chairman | 0 companies |
| Carsten Lerke Nielsen | Chairman | 0 companies |
| Christian Mariager | Board of Directors | 0 companies |
| Kim Skovgaard Rasmussen | Deputy Chairman | 0 companies |
| Lars Christian Hofman Funder-Schmidt | Board of Directors | 0 companies |