| Revenue | DKK 968K | +60% |
| EBITDA | DKK 968K | +90% |
| Net profit | DKK -826K | +37% |
| Total assets | DKK 157K | -90% |
| Equity | DKK -4,3M | -24% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -64 | 135 | -38 | -68 | — | 603 | 605 | 968 |
| Staff expenses | -6 | -41 | -21 | -21 | -517 | -0 | -714 | -94 | -0 |
| EBITDA | -24 | -105 | 309 | -59 | -585 | 2.581 | -111 | 511 | 968 |
| Depreciation & amort. | -0 | -977 | 97 | -5.402 | -0 | -0 | -1.405 | -1.405 | -1.381 |
| EBIT | -24 | -1.082 | 211 | -5.461 | -585 | 2.581 | -1.517 | -894 | -413 |
| Net financials | -4 | 0 | -197 | -246 | -308 | 0 | -381 | -428 | -478 |
| Profit before tax | -28 | -1.082 | 14 | -5.707 | -893 | 2.581 | -1.898 | -1.322 | -891 |
| Tax | -7 | -224 | -3 | -1.188 | -458 | -0 | -307 | -8 | -65 |
| Net profit | -21 | -858 | 17 | -4.518 | -436 | 2.581 | -1.591 | -1.314 | -826 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 322 | 296 | 271 | 2.189 | 4.650 | 0 | 3.601 | 1.534 | 157 |
| Equity | 86 | -772 | -755 | -428 | 345 | 2.581 | -2.191 | -3.505 | -4.331 |
| Long-term debt | 209 | 1.019 | 996 | 2.570 | 2.878 | 0 | 3.554 | 3.982 | 4.459 |
| Short-term debt | 27 | 50 | 30 | 46 | 1.427 | 0 | 2.238 | 1.058 | 28 |
| Total debt | 236 | 1.068 | 1.026 | 2.616 | 4.305 | 0 | 5.792 | 5.039 | 4.488 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2020 | — | — |
PM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 15.0% | 15.0% | 2016 |
EIA Holding ApS | Company | 25.0% | 25.0% | 2018 |
Xtel Wireless ApS | Company | 25.0% | 25.0% | 2016 |
XTEL ApS | Company | 20.0% | 20.0% | 2016 |
CLAUS NYGAARD JENSEN HOLDING ApS | Company | 25.0% | 25.0% | 2016 |
JESPER HELTZEN HOLDING ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Kibæk Bo Heltzen | Management | 0 companies |
| Per Monberg | Management | 0 companies |
| Torben Clement | Board of Directors | 0 companies |
| Mette Munch | Board of Directors | 0 companies |
| Flemming Würtz Andersen | Chairman | 0 companies |
| Lisa Rytter Christensen | Board of Directors | 0 companies |
| Claus Nygaard Jensen | Chairman | 0 companies |
| Jesper Skov Rosenbrock | Board of Directors | 0 companies |