| Revenue | DKK -76K | -96% |
| EBITDA | DKK -76K | +96% |
| Net profit | DKK -1,4M | +7% |
| Total assets | DKK 259K | -85% |
| Equity | DKK -4,4M | -45% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -442 | -37 | -872 | -1.011 | -1.270 | 72 | -340 | -251 | -498 | -1.066 | -1.285 | -1.926 | -76 |
| Staff expenses | -0 | -46 | -549 | -860 | -2.511 | -4.096 | -2.702 | -2.121 | -1.460 | -555 | -388 | -22 | -0 |
| EBITDA | -442 | -82 | -1.420 | -1.871 | -3.781 | -4.024 | -3.042 | -2.372 | -1.957 | -1.621 | -1.673 | -2.005 | -76 |
| Depreciation & amort. | -0 | -0 | -134 | -186 | -248 | -302 | -416 | -416 | -489 | -489 | -489 | -489 | -1.292 |
| EBIT | -442 | -82 | -1.554 | -2.057 | -4.029 | -4.326 | -3.458 | -2.788 | -2.446 | -2.110 | -2.162 | -2.494 | -1.369 |
| Net financials | -0 | -0 | -9 | -2 | -1.207 | -703 | -52 | -34 | -26 | 10 | -7 | 747 | -5 |
| Profit before tax | -443 | -82 | -1.564 | -2.059 | -5.237 | -5.029 | -3.511 | -2.822 | -2.472 | -2.099 | -2.169 | -1.747 | -1.374 |
| Tax | -0 | -156 | -305 | -90 | -174 | -272 | -0 | -137 | -438 | -306 | -289 | -273 | -0 |
| Net profit | -443 | 73 | -1.258 | -1.969 | -5.062 | -4.756 | -3.511 | -2.685 | -2.034 | -1.794 | -1.880 | -1.474 | -1.374 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 872 | 2.315 | 2.363 | 2.484 | 2.920 | 4.008 | 3.462 | 3.799 | 3.500 | 3.402 | 2.699 | 1.675 | 259 |
| Equity | 360 | 1.414 | 1.651 | 406 | 1.001 | -755 | -1.019 | -650 | -1.122 | -958 | -1.594 | -3.067 | -4.441 |
| Long-term debt | 0 | 494 | 494 | 1.821 | 0 | 2.670 | 3.625 | 3.897 | 123 | 3.800 | 153 | 158 | 163 |
| Short-term debt | 512 | 228 | 218 | 257 | 1.243 | 1.167 | 856 | 552 | 4.499 | 559 | 4.139 | 4.584 | 4.537 |
| Total debt | 512 | 722 | 712 | 2.078 | 1.243 | 3.837 | 4.481 | 4.449 | 4.622 | 4.360 | 4.292 | 4.742 | 4.700 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Management | Management | 2012 | — | — |
JL Management | Management | 2018 | — | — |
UG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOFFMANN CAPITAL A/S | Company | 20.0% | 20.0% | 2017 |
| Individual | 20.0% | 20.0% | 2023 | |
Beier Holding ApS | Company | 15.0% | 15.0% | 2020 |
Aqagis ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 5.0% | 5.0% | 2016 | |
K/S Simply-Sync Invest | Company | 5.0% | 5.0% | 2016 |
FRIBAA SOLUTIONS ApS | Company | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frits Thomsen | Management | 0 companies |
| Jesper Larsen | Management | 0 companies |
| Ulf Gustavsson | Chief Executive Officer | 0 companies |
| Jens Henrik Haaning | Chief Executive Officer | 0 companies |
| Per Borup Jensen | Board of Directors | 0 companies |
| Arne Haaning | Board of Directors | 0 companies |
| Niels Henrik Boldvig | Board of Directors | 0 companies |
| Tom Jensen | Chairman | 0 companies |
| Søren Christian Møller Sørensen | Board of Directors | 0 companies |
| Kim Baarsøe | Chairman | 0 companies |