| Revenue | DKK -7,1M | -168% |
| EBITDA | DKK -11,7M | -463% |
| Net profit | DKK -25,3M | -656% |
| Total assets | DKK 45,2M | -33% |
| Equity | DKK -16,5M | -287% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 5.166 | 11.697 | -8 | 10.460 | -7.145 |
| Staff expenses | -4.726 | -9.006 | -4.880 | -7.240 | -4.535 |
| EBITDA | 440 | 2.691 | -4.888 | 3.221 | -11.687 |
| Depreciation & amort. | -4 | -30 | -55 | -79 | -53 |
| EBIT | 435 | 2.661 | -4.942 | 3.141 | -11.739 |
| Net financials | -1.019 | 2.238 | 1.717 | 1.645 | -27.710 |
| Profit before tax | -781 | 4.546 | -3.531 | 4.786 | -25.572 |
| Tax | -950 | 900 | -757 | 233 | -241 |
| Net profit | 169 | 3.645 | -2.774 | 4.553 | -25.331 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 69.974 | 95.432 | 59.309 | 67.845 | 45.171 |
| Equity | 8.368 | 12.013 | 4.273 | 8.825 | -16.506 |
| Long-term debt | 0 | 262 | 570 | 576 | 588 |
| Short-term debt | 60.339 | 80.844 | 54.457 | 58.202 | 61.089 |
| Total debt | 60.339 | 81.105 | 55.026 | 58.778 | 61.677 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
HL Management | Management | 2010 – 2011 |
KN Management | Management | 2011 – 2011 |
BE Chief Executive Officer | Chief Executive Officer | 2023 – 2023 |
JW Management | Management | 2012 – 2023 |
JH Management | Management | 2011 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2011 – 2015 | |
| Board of Directors | 2018 – 2021 | |
| Board of Directors | 2010 – 2011 | |
| Chairman | 2015 – 2022 | |
| Board of Directors | 2016 – 2023 | |
| Chairman | 2011 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 100% | 2022 | |
| Individual | 33.33–49.99% | 33.33% | 2015 | |
| Company | 100% | 100% | 2015 | |
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Leimand | Management | 0 companies |
| Kristoffer Nikolaus Wøldike Schmith | Management | 0 companies |
| Bastian Erben | Chief Executive Officer | 0 companies |
| Johannes Wøldike Schmith | Management | 0 companies |
| Jesper Holm Lundeman | Management | 0 companies |
| Mikkel Bro Petersen | Board of Directors | 0 companies |
| Frederik Rüttel Spanning | Board of Directors | 0 companies |
| Anton Nørgaard Jensen | Board of Directors | 0 companies |
| Lars Kristensen | Board of Directors | 0 companies |
| Hans-Werner Erben | Chairman | 0 companies |
| Boris Erben | Board of Directors | 0 companies |
| Lars Frank | Chairman | 0 companies |