| Revenue | DKK -852K | -185% |
| EBITDA | DKK -2,6M | -1161% |
| Net profit | DKK -3M | -2134% |
| Total assets | DKK 1,1M | -46% |
| Equity | DKK -2,5M | -618% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 477 | 161 | 519 | 1.002 | -852 |
| Staff expenses | -397 | -370 | -346 | -760 | -1.714 |
| EBITDA | 80 | -210 | 173 | 242 | -2.566 |
| Depreciation & amort. | -44 | -44 | -47 | -71 | -473 |
| EBIT | 36 | -254 | 126 | 171 | -3.039 |
| Net financials | -1 | -3 | -2 | -4 | -15 |
| Profit before tax | 35 | -256 | 124 | 167 | -3.053 |
| Tax | 8 | -58 | -48 | 20 | -51 |
| Net profit | 27 | -198 | 172 | 148 | -3.002 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 626 | 503 | 1.444 | 2.064 | 1.113 |
| Equity | 177 | 166 | 338 | 486 | -2.517 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 429 | 375 | 1.064 | 1.527 | 3.630 |
| Total debt | 429 | 375 | 1.064 | 1.527 | 3.630 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
SA Management | Management | 2020 – 2021 |
FJ Management | Management | 2017 – 2020 |
KA Chief Executive Officer | Chief Executive Officer | 2013 – 2016 |
LG Audit | Audit | 2013 – 2014 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 100% | 66.67–89.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Simone Armand Hermann Adrian | Management | 0 companies |
| Frederik Junkuhn | Management | 0 companies |
| Kasper Armand Hermann Adrian | Chief Executive Officer | 0 companies |
| Lis Guldager Eggert | Audit | 0 companies |