| Revenue | DKK 14,1M | +16% |
| EBITDA | DKK -738K | -426% |
| Net profit | DKK -850K | -623% |
| Total assets | DKK 2,6M | +93% |
| Equity | DKK -3,7M | -30% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.184 | -4.225 | -8.303 | 3.812 | -15.413 | 3.111 | 4.778 | 6.546 | 9.604 | 7.945 | 7.929 | 12.149 | 14.136 |
| Staff expenses | -510 | -7.286 | -10.055 | -11.625 | -11.484 | -1.770 | -5.572 | -5.625 | -7.004 | -7.800 | -7.937 | -11.922 | -14.873 |
| EBITDA | -4.694 | -11.512 | -18.358 | -7.813 | -26.897 | 1.340 | -793 | 921 | 2.600 | 145 | -8 | 226 | -738 |
| Depreciation & amort. | -4 | -29 | -44 | -44 | -40 | -10 | -0 | -4 | -20 | -34 | -79 | -89 | -104 |
| EBIT | -4.698 | -11.541 | -18.402 | -7.857 | -26.937 | 1.331 | -793 | 916 | 2.580 | 111 | -87 | 137 | -841 |
| Net financials | -245 | -797 | -2.051 | -6.076 | 907 | 124 | -42 | -4 | 5 | -16 | -8 | 25 | -8 |
| Profit before tax | -4.943 | -12.338 | -20.453 | -13.933 | -26.030 | 1.455 | -835 | 912 | 2.584 | 95 | -95 | 162 | -850 |
| Tax | 18 | -2.296 | -3.145 | -1.947 | -1.174 | 1.854 | 1 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4.961 | -10.042 | -17.308 | -11.986 | -24.857 | -399 | -836 | 912 | 2.584 | 95 | -95 | 162 | -850 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.760 | 5.587 | 19.100 | 7.320 | 5.241 | 5.137 | 5.800 | 5.013 | 13.310 | 13.176 | 1.707 | 1.360 | 2.631 |
| Equity | 3.577 | -6.465 | 8.950 | -3.036 | -5.240 | -5.639 | -6.475 | -5.563 | -2.978 | -2.883 | -2.978 | -2.816 | -3.665 |
| Long-term debt | 6.507 | 7.288 | 8.163 | 9.142 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 676 | 4.764 | 1.987 | 1.213 | 10.481 | 10.776 | 12.275 | 10.492 | 16.288 | 16.058 | 4.685 | 4.176 | 6.296 |
| Total debt | 7.184 | 12.053 | 10.150 | 10.356 | 10.481 | 10.776 | 12.275 | 10.576 | 16.288 | 16.058 | 4.685 | 4.176 | 6.296 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
DR. ZELIG ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Luke Aviet | Chief Executive Officer | 0 companies |
| Morten Edvard Wulff | Chief Executive Officer | 0 companies |
| Andries Petrus Jacobus Els | Chief Executive Officer | 0 companies |
| Wei (Robin) Duan | Board of Directors | 0 companies |
| Xiaohuan (Clement) Cao | Board of Directors | 0 companies |
| Jimmy Maymann- Holler | Board of Directors | 0 companies |
| Luke James Aviet | Board of Directors | 0 companies |
| Jimmy Fussing Nielsen | Board of Directors | 0 companies |
| Matthias Flügge Ørum-Hansen | Board of Directors | 0 companies |
| Joseph Nivaro | Chairman | 0 companies |
| René Efraim Rechtman | Board of Directors | 0 companies |
| Tommy Ahlers | Board of Directors | 0 companies |