| Revenue | DKK -642K | +26% |
| EBITDA | DKK -4,9M | -8% |
| Net profit | DKK -6,4M | -12% |
| Total assets | DKK 8,6M | +24% |
| Equity | DKK -8,4M | -319% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | -3.715 | -2.185 | -2.636 | -509 | -642 |
| Staff expenses | -4.455 | -3.903 | -4.420 | -4.072 | -4.290 |
| EBITDA | -8.170 | -6.087 | -7.056 | -4.580 | -4.933 |
| Depreciation & amort. | -0 | -0 | -395 | -985 | -1.140 |
| EBIT | -8.170 | -6.087 | -7.452 | -5.566 | -6.072 |
| Net financials | -314 | -181 | -402 | -325 | -494 |
| Profit before tax | -8.484 | -6.268 | -7.854 | -5.891 | -6.566 |
| Tax | -1.021 | -425 | -624 | -191 | -170 |
| Net profit | -7.463 | -5.843 | -7.230 | -5.700 | -6.396 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 2.820 | 4.453 | 6.768 | 6.953 | 8.644 |
| Equity | 1.065 | 922 | 3.692 | -2.008 | -8.404 |
| Long-term debt | 259 | 24 | 53 | 6.427 | 9.201 |
| Short-term debt | 1.496 | 3.507 | 3.022 | 2.535 | 7.848 |
| Total debt | 1.754 | 3.531 | 3.076 | 8.961 | 17.049 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
NS Management | Management | 2011 – 2012 |
NK Chief Executive Officer | Chief Executive Officer | 2022 – 2022 |
KL Chief Executive Officer | Chief Executive Officer | 2014 – 2020 |
JT Chief Executive Officer | Chief Executive Officer | 2020 – 2022 |
CL Management | Management | 2012 – 2014 |
CF Chief Executive Officer | Chief Executive Officer | 2020 – 2020 |
CF Chief Executive Officer | Chief Executive Officer | 2011 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (12) | ||
| Board of Directors | 2014 – 2014 | |
| Chairman | 2017 – 2019 | |
| Board of Directors | 2013 – 2019 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2017 – 2022 | |
| Chairman | 2022 – 2022 | |
| Chairman | 2019 – 2022 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2014 – 2017 | |
| Deputy Chairman | 2014 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Company | 100% | 100% | 2021 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Company | 10–14.99% | 10–14.99% | 2014 | |
| Individual | 5–9.99% | 5% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 | |
| Individual | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nicklas Suomela Stenfeldt Hansen | Management | 0 companies |
| Nikolai Kronborg | Chief Executive Officer | 0 companies |
| Kim Lykke Sommer | Chief Executive Officer | 0 companies |
| Jan Thisted Ettrup-Mikkelsen | Chief Executive Officer | 0 companies |
| Christian Læsø Jensen | Management | 0 companies |
| Christian Frode Peytz | Chief Executive Officer | 0 companies |
| Christian Francois Vangsted Arnstedt | Chief Executive Officer | 0 companies |
| Henrik Schlüntz | Board of Directors | 0 companies |
| Michael Kjær | Chairman | 0 companies |
| Mikkel Peter Jespersen | Board of Directors | 0 companies |
| Peter Max | Board of Directors | 0 companies |
| Frederik Bolt Bruhn | Board of Directors | 0 companies |
| Allan Sønderskov Darre | Chairman | 0 companies |
| Erik Lorenz Petersen | Chairman | 0 companies |
| Mikael Lemberg | Board of Directors | 0 companies |
| Chandra Benjamin Mostov | Board of Directors | 0 companies |
| Allan Carsten Bülow | Board of Directors | 0 companies |
| Martin Sattrup Christensen | Board of Directors | 0 companies |
| Søren Jonas Bruun | Deputy Chairman | 0 companies |