| Revenue | DKK -52K | -75% |
| EBITDA | DKK -52K | +75% |
| Net profit | DKK -53K | +67% |
| Total assets | DKK 148K | -18% |
| Equity | DKK 56K | -49% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -85 | -640 | -1.064 | -770 | -352 | 277 | 291 | 64 | 69 | -207 | -52 |
| Staff expenses | -54 | -568 | -799 | -1.085 | -903 | -37 | -44 | -240 | -61 | -0 | -0 |
| EBITDA | -139 | -1.209 | -1.863 | -1.855 | -1.255 | 240 | 335 | -176 | 8 | -207 | -52 |
| Depreciation & amort. | -0 | 498 | -1.502 | -1.518 | -1.199 | -9 | -9 | -0 | -0 | -0 | -0 |
| EBIT | -139 | -1.706 | -3.365 | -3.373 | -2.454 | 231 | 327 | -176 | 8 | -207 | -52 |
| Net financials | -29 | -155 | -193 | -301 | -267 | -16 | -7 | -3 | -5 | 4 | -7 |
| Profit before tax | 1.279 | -1.861 | -3.559 | -3.674 | -2.722 | 215 | 320 | -179 | 3 | -203 | -59 |
| Tax | 723 | 100 | -496 | -0 | -38 | 51 | 72 | -40 | -2 | -44 | -6 |
| Net profit | 556 | -1.961 | -3.062 | -3.674 | -2.684 | 164 | 248 | -139 | 5 | -159 | -53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.332 | 5.916 | 4.925 | 2.822 | 1.253 | 1.180 | 629 | 703 | 346 | 180 | 148 |
| Equity | 339 | -1.622 | -2.684 | -6.358 | -10 | 154 | 402 | 263 | 268 | 109 | 56 |
| Long-term debt | 2.473 | 6.767 | 6.782 | 8.879 | 110 | 110 | 110 | 110 | 0 | 0 | 0 |
| Short-term debt | 520 | 274 | 826 | 301 | 1.153 | 916 | 117 | 331 | 78 | 72 | 92 |
| Total debt | 2.993 | 7.041 | 7.608 | 9.180 | 1.263 | 1.026 | 227 | 441 | 78 | 72 | 92 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PC Founder | Founder | 2009 | — | — |
AV Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
AD Management | Management | 2012 | — | — |
DK Founder | Founder | 2009 | — | — |
ML Founder | Founder | 2009 | — | — |
RF Management | Management | 2009 | — | — |
CJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANDERS VESTERBORG LARSEN HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Individual | 5.0% | 5.0% | 2011 | |
N. IPSEN HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
FREDERIK IPSEN HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Paul Christtreu | Founder | 0 companies |
| Anders Vesterborg Larsen | Chief Executive Officer | 0 companies |
| Alex Dagil | Management | 0 companies |
| Dan Kullmann | Founder | 0 companies |
| Mats Lindgren | Founder | 0 companies |
| Robert Frost Andersen | Management | 0 companies |
| Claus Jannik Percy Ipsen | Chief Executive Officer | 0 companies |
| Katrina Michelle Pontoppidan | Board of Directors | 0 companies |
| Frederik Percy Ipsen | Chairman | 0 companies |
| Søren Siefert | Board of Directors | 0 companies |
| Poul Christian Lindorf | Board of Directors | 0 companies |
| Nikolaj Jannik Ipsen | Board of Directors | 0 companies |
| Jack Frausing | Board of Directors | 0 companies |