| Revenue | DKK 1,5M | -41% |
| EBITDA | DKK -928K | -206% |
| Net profit | DKK -840K | -233% |
| Total assets | DKK 6M | -1% |
| Equity | DKK 3M | -22% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 2.058 | 1.564 | 1.968 | 2.546 | 1.503 |
| Staff expenses | -1.504 | -839 | -997 | -1.675 | -2.431 |
| EBITDA | 554 | 725 | 970 | 871 | -928 |
| Depreciation & amort. | -0 | -0 | -0 | -14 | -110 |
| EBIT | 554 | 725 | 970 | 857 | -1.038 |
| Net financials | -27 | -22 | -18 | -46 | -39 |
| Profit before tax | 527 | 703 | 952 | 812 | -1.076 |
| Tax | 116 | 155 | 210 | 179 | -237 |
| Net profit | 411 | 548 | 743 | 633 | -840 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 2.865 | 3.264 | 4.287 | 6.077 | 6.002 |
| Equity | 1.914 | 2.462 | 3.205 | 3.838 | 2.998 |
| Long-term debt | 0 | 0 | 0 | 166 | 109 |
| Short-term debt | 758 | 577 | 575 | 2.072 | 2.894 |
| Total debt | 758 | 577 | 575 | 2.239 | 3.003 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
JH Management | Management | 2008 – 2019 |
SF Management | Management | 2019 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (15) | ||
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2010 – 2013 | |
| Chairman | 2020 – 2022 | |
| Board of Directors | 2020 – 2022 | |
| Chairman | 2017 – 2020 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2012 – 2013 | |
| Chairman | 2013 – 2017 | |
LY | Board of Directors | 2008 – 2010 |
| Chairman | 2022 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Hallas | Management | 0 companies |
| Stig Finn Nielsen | Management | 0 companies |
| Martin Harald Langberg | Board of Directors | 0 companies |
| Anne-Bente Schmidt | Board of Directors | 0 companies |
| Ejgil Jensen | Board of Directors | 0 companies |
| Adam Arthur Schatz | Chairman | 0 companies |
| Anders Peter Jesper Flemme | Board of Directors | 0 companies |
| Lars Mikael Olander | Chairman | 0 companies |
| Frans Peter Rosvall | Board of Directors | 0 companies |
| Henrik Jessen Jensen | Board of Directors | 0 companies |
| Poul Koustrup Andersen | Board of Directors | 0 companies |
| Thomas Andersen | Board of Directors | 0 companies |
| Karl Martin Edblad | Board of Directors | 0 companies |
| Poul Bundgaard Hallas | Board of Directors | 0 companies |
| Mariane Husum Frederiksen | Chairman | 0 companies |
| Lars Yde | Board of Directors | 0 companies |
| Karl Gustav Ingemar Öhrn | Chairman | 0 companies |