| Revenue | DKK 669K | +100% |
| EBITDA | DKK -56K | -166% |
| Net profit | DKK -43K | -165% |
| Total assets | DKK 2,9M | +20% |
| Equity | DKK 1,1M | -4% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 2.309 | 1.917 | 583 | 334 | 669 |
| Staff expenses | -2.089 | -1.366 | -853 | -249 | -725 |
| EBITDA | 220 | 551 | -270 | 85 | -56 |
| Depreciation & amort. | -134 | -148 | -111 | -21 | -60 |
| EBIT | 86 | 403 | -381 | 64 | -117 |
| Net financials | -75 | -8 | -117 | 2 | -49 |
| Profit before tax | 11 | 394 | -498 | 66 | -165 |
| Tax | 4 | 90 | -0 | -0 | -123 |
| Net profit | 7 | 305 | -498 | 66 | -43 |
| Item | 2015 | 2016 | 2017 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 3.049 | 3.955 | 2.545 | 2.401 | 2.880 |
| Equity | 1.240 | 1.545 | 1.047 | 1.113 | 1.070 |
| Long-term debt | 0 | 97 | 0 | 0 | 0 |
| Short-term debt | 1.801 | 2.313 | 1.498 | 1.288 | 1.810 |
| Total debt | 1.801 | 2.410 | 1.498 | 1.288 | 1.810 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
DS Management | Management | 2018 – 2020 |
TF Management | Management | 2010 – 2017 |
JW Management | Management | 2019 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2019 – 2020 | |
| Chairman | 2019 – 2020 | |
| Board of Directors | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Søndergaard Hummel | Management | 0 companies |
| Tim Faith Hancock | Management | 0 companies |
| Jannik Wikkelsø Davidsen | Management | 0 companies |
| Søren Fly Pedersen | Board of Directors | 0 companies |
| Jacob Andersen | Chairman | 0 companies |
| Søren Henriksen | Board of Directors | 0 companies |