| Revenue | DKK 252K | -58% |
| EBITDA | DKK 1,2M | +140% |
| Net profit | DKK 429K | +110% |
| Total assets | DKK 14,9M | -20% |
| Equity | DKK 14,3M | +1972% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 2.503 | 2.433 | 2.137 | 600 | 252 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.793 | 1.891 | -8.718 | -3.014 | 1.195 |
| Depreciation & amort. | -596 | -416 | -0 | -0 | 800 |
| EBIT | 1.196 | 1.475 | -8.718 | -3.014 | 395 |
| Net financials | -1.559 | -1.521 | -1.445 | -812 | -442 |
| Profit before tax | -363 | -46 | -10.163 | -3.826 | -47 |
| Tax | -7 | 86 | -593 | 396 | -477 |
| Net profit | -356 | -132 | -9.570 | -4.222 | 429 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 33.508 | 31.046 | 20.971 | 18.717 | 14.933 |
| Equity | 407 | 275 | 3.456 | -765 | 14.325 |
| Long-term debt | 154 | 225 | 0 | 0 | 0 |
| Short-term debt | 32.947 | 30.546 | 17.514 | 19.482 | 607 |
| Total debt | 33.101 | 30.772 | 17.514 | 19.482 | 607 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
HG Management | Management | 2012 – 2018 |
KS Unofficial title | Unofficial title | 2021 – 2021 |
SO Management | Management | 2018 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2018 – 2019 | |
| Chairman | 2018 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2015 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Gregersen | Management | 0 companies |
| Karin Sønderbæk | Unofficial title | 0 companies |
| Søren Olling Christensen | Management | 0 companies |
| Rasmus Werner Nielsen | Board of Directors | 0 companies |
| Jacques Skovgaard-Sørensen | Board of Directors | 0 companies |
| Michael Iversen | Board of Directors | 0 companies |
| Kim Bai Wadstrøm | Chairman | 0 companies |