| Revenue | DKK 442K | -76% |
| EBITDA | DKK -1,2M | -764% |
| Net profit | DKK -1,3M | -242% |
| Total assets | DKK 3,6M | -7% |
| Equity | DKK -124K | -109% |
| Employees | 7 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 2.591 | 3.562 | 2.045 | 1.882 | 442 |
| Staff expenses | -1.943 | -2.252 | -2.242 | -2.024 | -1.666 |
| EBITDA | 648 | 1.310 | -197 | -142 | -1.224 |
| Depreciation & amort. | -150 | -76 | -63 | -12 | -12 |
| EBIT | 498 | 1.234 | -260 | -154 | -1.236 |
| Net financials | -17 | -6 | -6 | -19 | -30 |
| Profit before tax | 481 | 1.228 | -266 | -173 | -1.266 |
| Tax | 106 | 270 | -57 | 198 | 0 |
| Net profit | 376 | 958 | -209 | -370 | -1.266 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 3.513 | 3.813 | 4.312 | 3.838 | 3.571 |
| Equity | 943 | 1.901 | 1.692 | 1.322 | -124 |
| Long-term debt | 0 | 59 | 178 | 178 | 189 |
| Short-term debt | 2.570 | 1.853 | 2.442 | 2.338 | 3.506 |
| Total debt | 2.570 | 1.912 | 2.620 | 2.516 | 3.695 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
KL Management | Management | 2013 – 2016 |
JH Chief Executive Officer | Chief Executive Officer | 2016 – 2020 |
TG Management | Management | 2020 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2013 – 2015 | |
| Chairman | 2013 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Individual | 10–14.99% | 10–14.99% | 2015 | |
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Lausch | Management | 0 companies |
| Jakob Høy Biegel | Chief Executive Officer | 0 companies |
| Tobias Gram | Management | 0 companies |
| Jakob Ghisler | Board of Directors | 0 companies |
| Lars Asger Mørk Petersen | Chairman | 0 companies |