| Revenue | DKK -650K | -128% |
| EBITDA | DKK -5,4M | -74% |
| Net profit | DKK -8,1M | -122% |
| Total assets | DKK 3,1M | -56% |
| Equity | DKK 825K | +119% |
| Employees | 21 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 698 | 2.409 | 2.762 | 4.181 | 4.803 | 6.246 | 563 | 2.137 | 2.338 | -650 |
| Staff expenses | -1.057 | -2.389 | -2.207 | -3.330 | -4.722 | -5.321 | -2.643 | -1.884 | -5.446 | -4.683 |
| EBITDA | -359 | 20 | 554 | 851 | 81 | 926 | -2.079 | 253 | -3.108 | -5.410 |
| Depreciation & amort. | -0 | -13 | -20 | -48 | -71 | -151 | -176 | -288 | -335 | -2.426 |
| EBIT | -359 | 7 | 534 | 803 | 10 | 775 | -2.255 | -35 | -3.443 | -7.836 |
| Net financials | -12 | -26 | -26 | -68 | -43 | -15 | -47 | -137 | -333 | -500 |
| Profit before tax | -371 | -18 | 509 | 744 | -5 | 760 | -2.302 | -172 | -3.628 | -8.104 |
| Tax | -68 | 14 | -0 | 192 | -0 | 209 | -234 | -9 | -0 | -53 |
| Net profit | -303 | -32 | 360 | 553 | -11 | 550 | -2.068 | -164 | -3.628 | -8.051 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 980 | 1.126 | 2.272 | 3.693 | 3.625 | 4.254 | 2.527 | 4.172 | 6.976 | 3.058 |
| Equity | -223 | -306 | 144 | 697 | 686 | 1.236 | -832 | -996 | 376 | 825 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 207 | 0 | 36 | 4.172 | 60 |
| Short-term debt | 1.204 | 1.432 | 2.123 | 2.993 | 2.881 | 2.749 | 3.359 | 5.132 | 2.428 | 2.173 |
| Total debt | 1.204 | 1.432 | 2.123 | 2.993 | 2.881 | 2.956 | 3.359 | 5.168 | 6.600 | 2.233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FG 2024 ApS | Company | 100.0% | 100.0% | 2016 |
LASSE SKOV HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
KBC2013 ApS | Company | 33.3% | 33.3% | 2015 |
Martin Wiuff Invest ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Stave Sjöberg | Chief Executive Officer | 0 companies |
| Kevin Mørkvig Bjerring | Chief Executive Officer | 0 companies |
| Lasse Skov Anderson | Chief Executive Officer | 0 companies |
| Keld Kruse | Chairman | 0 companies |
| Martin Birkholm Wiuff | Board of Directors | 0 companies |
| Henrik Christian Løwenheim Kjærsvold-Niclasen | Board of Directors | 0 companies |
| Claus Winberg | Chairman | 0 companies |
| Thomas Lorenzo Simpson | Board of Directors | 0 companies |
| Kristian Bjerre-Nielsen | Board of Directors | 0 companies |