| Revenue | DKK 1,6M | +94% |
| EBITDA | DKK -1,3M | +48% |
| Net profit | DKK -1,8M | +39% |
| Total assets | DKK 6,8M | +10% |
| Equity | DKK -1,9M | -2994% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.635 | 3.553 | 4.879 | 5.498 | 5.668 | 4.393 | 810 | 1.575 |
| Staff expenses | -1.174 | -2.381 | -3.792 | -4.336 | -5.346 | -4.760 | -3.198 | -2.869 |
| EBITDA | 461 | 1.172 | 1.087 | 1.162 | 308 | -367 | -2.466 | -1.294 |
| Depreciation & amort. | -145 | -212 | -300 | -367 | -437 | -394 | -348 | -319 |
| EBIT | 316 | 960 | 787 | 795 | -128 | -761 | -2.814 | -1.613 |
| Net financials | -3 | -72 | -129 | -285 | -264 | -233 | -205 | -215 |
| Profit before tax | 313 | 888 | 658 | 510 | -392 | -994 | -3.019 | -1.828 |
| Tax | 79 | 219 | 154 | 344 | -72 | 60 | -10 | -0 |
| Net profit | 234 | 669 | 504 | 167 | -321 | -1.054 | -3.009 | -1.828 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.920 | 4.592 | 7.712 | 10.441 | 12.096 | 9.525 | 6.226 | 6.833 |
| Equity | 734 | 1.402 | 1.906 | 1.972 | 1.652 | 948 | -61 | -1.889 |
| Long-term debt | 0 | 345 | 378 | 1.159 | 1.408 | 827 | 555 | 455 |
| Short-term debt | 1.187 | 2.818 | 5.380 | 7.241 | 9.036 | 7.740 | 5.733 | 8.267 |
| Total debt | 1.187 | 3.163 | 5.759 | 8.400 | 10.444 | 8.567 | 6.287 | 8.721 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KC Management | Management | 2013 | — | — |
FC Management | Management | 2015 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAKON HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
Vega Investment ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Christiansen | Management | 0 companies |
| Frank Clarence Provstgaard | Management | 0 companies |
| Jørgen Hakon Jensen | Chief Executive Officer | 0 companies |
| Birgitte Zwicky | Board of Directors | 0 companies |
| Birgitte Esman Schmidt | Chairman | 0 companies |