| Revenue | DKK 4,7M | +107% |
| EBITDA | DKK -1,6M | +39% |
| Net profit | DKK -1,3M | +40% |
| Total assets | DKK 8,6M | +414% |
| Equity | DKK -4,7M | -40% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 861 | 2.666 | 2.463 | 2.267 | 4.688 |
| Staff expenses | -996 | -2.509 | -4.217 | -4.840 | -6.257 |
| EBITDA | -135 | 157 | -1.754 | -2.573 | -1.568 |
| Depreciation & amort. | -104 | -77 | -11 | -259 | -58 |
| EBIT | -239 | 80 | -1.765 | -2.832 | -1.626 |
| Net financials | -56 | -64 | -19 | -27 | -80 |
| Profit before tax | -173 | 16 | -1.784 | -2.858 | -1.707 |
| Tax | 61 | 12 | -392 | -628 | -370 |
| Net profit | -234 | 4 | -1.392 | -2.230 | -1.337 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 1.989 | 2.276 | 3.103 | 1.671 | 8.591 |
| Equity | 82 | 86 | -1.306 | -3.376 | -4.713 |
| Long-term debt | 0 | 0 | 0 | 1.428 | 1.387 |
| Short-term debt | 1.907 | 2.190 | 4.409 | 3.618 | 11.917 |
| Total debt | 1.907 | 2.190 | 4.409 | 5.046 | 13.304 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
TN Management | Management | 2020 – 2021 |
FH Management | Management | 2011 – 2013 |
LE Management | Management | 2011 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 100% | 2020 | |
| Company | 100% | 100% | 2010 | |
| Individual | 66.67–89.99% | 66.67–89.99% | 2019 | |
| Company | 25–33.32% | 0% | 2021 | |
| Individual | 25–33.32% | 25% | 2021 | |
| Company | 25–33.32% | 0% | 2020 | |
| Company | 33.33–49.99% | 0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Tim Nielsen | Management | 0 companies |
| Finn Hundstrup | Management | 0 companies |
| Lars Erik Hornemann | Management | 0 companies |
| Mikkel Erling Mede | Board of Directors | 0 companies |