| Revenue | DKK -222K | +737% |
| EBITDA | DKK -588K | +22% |
| Net profit | DKK -691K | +34% |
| Total assets | DKK 148K | -57% |
| Equity | DKK -3,4M | -25% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 825 | 367 | 188 | -27 | -222 |
| Staff expenses | -924 | -671 | -650 | -729 | -366 |
| EBITDA | -98 | -304 | -461 | -755 | -588 |
| Depreciation & amort. | -78 | -42 | -7 | -4 | -4 |
| EBIT | -176 | -346 | -469 | -760 | -592 |
| Net financials | -38 | -72 | -79 | -78 | -99 |
| Profit before tax | -214 | -418 | -548 | -838 | -691 |
| Tax | -47 | 100 | 94 | 206 | -0 |
| Net profit | -167 | -517 | -642 | -1.044 | -691 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 1.483 | 1.306 | 1.094 | 347 | 148 |
| Equity | -525 | -1.043 | -1.684 | -2.728 | -3.419 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.008 | 2.349 | 2.778 | 3.075 | 3.567 |
| Total debt | 2.008 | 2.349 | 2.778 | 3.075 | 3.567 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
TH Management | Management | 2011 – 2021 |
OL Management | Management | 2010 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2010 – 2021 | |
| Board of Directors | 2012 – 2013 | |
| Chairman | 2010 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2011 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2011 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Hemmingsen | Management | 0 companies |
| Otto Larsen | Management | 0 companies |
| Hans Rindom Hansen | Board of Directors | 0 companies |
| Claus Roste | Board of Directors | 0 companies |
| Ken Pedersen | Chairman | 0 companies |