| Revenue | DKK -4,1M | +55% |
| EBITDA | DKK -4,1M | -55% |
| Net profit | DKK -3,3M | -62% |
| Total assets | DKK 3M | +50% |
| Equity | DKK -16,3M | -26% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 500 | 0 | 0 | — | -97 | -33 | 0 | -9.372 | -1.542 | -2.638 | -2.626 | -4.069 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 0 | 0 | 0 | -97 | -33 | 0 | -9.372 | -1.542 | -2.638 | -2.626 | -4.069 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 0 | 0 | 0 | -97 | -33 | 0 | -9.372 | -1.542 | -2.638 | -2.626 | -4.069 |
| Net financials | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | -3 | -5 | -200 |
| Profit before tax | 0 | 0 | 0 | -2 | -97 | -33 | 0 | -9.372 | -1.542 | -2.641 | -2.630 | -4.269 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.062 | -0 | -580 | -579 | -939 |
| Net profit | 0 | 0 | 0 | -2 | -97 | -33 | 0 | -7.310 | -1.542 | -2.061 | -2.052 | -3.330 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 625 | 625 | 103 | 101 | 0 | 0 | 0 | 2.347 | 0 | 1.435 | 1.993 | 2.985 |
| Equity | 80 | 80 | 80 | 78 | -18 | -51 | -51 | -7.361 | -8.903 | -10.964 | -13.015 | -16.345 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.626 | 14.954 | 19.324 |
| Short-term debt | 545 | 545 | 23 | 23 | 18 | 51 | 51 | 9.708 | 8.903 | 7.772 | 55 | 6 |
| Total debt | 545 | 545 | 23 | 23 | 18 | 51 | 51 | 9.708 | 8.903 | 12.398 | 15.009 | 19.330 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
CW Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BLSH MANAGEMENT ApS | Company | 66.7% | 66.7% | 2020 |
Momio ApS | Company | 25.0% | 25.0% | 2020 |
TMA INVEST ApS | Company | 10.0% | 10.0% | 2014 |
Bolvig Holding ApS | Company | 10.0% | 10.0% | 2014 |
SEALAND CAPITAL VENTURE ApS | Company | 33.3% | 33.3% | 2014 |
SEALAND CAPITAL ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Ries Skovby | Chief Executive Officer | 0 companies |
| Peder Ries Borchert | Chief Executive Officer | 0 companies |
| Christian Walther Øyrabø | Founder | 0 companies |
| Karsten Bolvig Nielsen | Board of Directors | 0 companies |
| Thomas Tingsted Mathiesen | Board of Directors | 0 companies |