| Revenue | DKK -1,2M | -3941% |
| EBITDA | DKK -1,2M | -28644% |
| Net profit | DKK -1,5M | -421% |
| Total assets | DKK 980K | +299% |
| Equity | DKK -1,2M | +83% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -390 | 103 | 934 | 969 | 1.037 | 212 | 248 | 191 | 192 | 190 | 194 | 30 | -1.153 |
| Staff expenses | -700 | -746 | -1.036 | -818 | -861 | -915 | -819 | -236 | -172 | -176 | -177 | -176 | -26 | -0 |
| EBITDA | -718 | -1.135 | -933 | 117 | 108 | 122 | -607 | 13 | 19 | 16 | 13 | 18 | 4 | -1.153 |
| Depreciation & amort. | 390 | -395 | -239 | -70 | -65 | -65 | -227 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.109 | -1.531 | -1.172 | 47 | 43 | 57 | -835 | 13 | 19 | 16 | 13 | 18 | 4 | -1.153 |
| Net financials | -121 | -137 | -151 | -186 | -92 | -96 | -64 | -50 | -34 | -57 | -97 | -255 | -283 | -349 |
| Profit before tax | -615 | -1.668 | -1.322 | -140 | -48 | -39 | -898 | -37 | -15 | -41 | -100 | -252 | -289 | -1.504 |
| Tax | 308 | 597 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -923 | -2.265 | -1.322 | -140 | -48 | -39 | -898 | -37 | -15 | -41 | -100 | -252 | -289 | -1.504 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.109 | 2.289 | 2.785 | 3.026 | 3.179 | 3.181 | 2.228 | 1.847 | 2.426 | 2.309 | 2.474 | 1.506 | 246 | 980 |
| Equity | -1.711 | -3.976 | -5.298 | -5.438 | -5.486 | -5.525 | -6.423 | -6.461 | -6.476 | -6.517 | -6.617 | -6.869 | -7.157 | -1.191 |
| Long-term debt | 3.567 | 4.164 | 4.913 | 5.097 | 5.188 | 5.288 | 5.344 | 5.393 | 5.416 | 5.532 | 6.059 | 6.327 | 6.358 | 0 |
| Short-term debt | 1.253 | 2.101 | 3.170 | 3.367 | 3.478 | 3.419 | 3.307 | 2.915 | 3.485 | 3.293 | 3.032 | 2.048 | 1.045 | 2.171 |
| Total debt | 4.820 | 6.265 | 8.083 | 8.464 | 8.665 | 8.706 | 8.651 | 8.307 | 8.902 | 8.825 | 9.091 | 8.375 | 7.403 | 2.171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Founder | Founder | 2011 | — | — |
TS Management | Management | 2011 | — | — |
CA Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Stig German Mathiasen | Founder | 0 companies |
| Thomas Stöcklin | Management | 0 companies |
| Cornelia Aubert | Management | 0 companies |
| David Müller | Chairman | 0 companies |
| Philippe Bernaud | Board of Directors | 0 companies |
| Felix Sulzberger | Chairman | 0 companies |
| Andreas Lindemann | Board of Directors | 0 companies |
| Sacha Didier Gerber | Board of Directors | 0 companies |
| Timo Ernst Sigmar Schmidt-Eisenhart | Chairman | 0 companies |
| Reiner Markus Pichler | Chairman | 0 companies |