| Revenue | DKK 2,7M | -166% |
| EBITDA | DKK 1,6M | +122% |
| Net profit | DKK -2,7M | +69% |
| Total assets | DKK 26,8M | +43% |
| Equity | DKK 11,3M | +3849% |
| Employees | 21 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | -19 | -850 | 1.629 | 3.162 | -6.046 | -4.087 | 2.698 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -3.205 | -3.280 | -1.100 |
| EBITDA | -24 | -72 | -1.242 | -1.408 | -3.096 | -9.252 | -7.367 | 1.598 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -575 | -1.131 | -1.987 |
| EBIT | -24 | -72 | -1.242 | -1.408 | -3.096 | -9.827 | -8.498 | -389 |
| Net financials | -1 | -3 | -196 | -284 | -736 | -666 | -1.033 | -3.613 |
| Profit before tax | -25 | -76 | -1.438 | -1.693 | -3.833 | -10.493 | -9.531 | -4.002 |
| Tax | -6 | -19 | -313 | -350 | -822 | -0 | -873 | -1.279 |
| Net profit | -19 | -56 | -1.125 | -1.343 | -3.011 | -10.493 | -8.657 | -2.723 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 88 | 1.089 | 3.695 | 8.132 | 9.079 | 24.415 | 18.705 | 26.820 |
| Equity | 61 | 174 | -531 | -1.874 | -4.885 | 8.943 | 286 | 11.275 |
| Long-term debt | 0 | 0 | 2.633 | 4.989 | 6.206 | 3.591 | 2.805 | 2.362 |
| Short-term debt | 27 | 915 | 1.594 | 5.017 | 7.758 | 11.881 | 15.615 | 13.183 |
| Total debt | 27 | 915 | 4.226 | 10.005 | 13.964 | 15.472 | 18.419 | 15.545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2021 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MR Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INVESTERINGSSELSKABET ARTHA MAX A/S | Company | 25.0% | 25.0% | 2021 |
Nordica Private Equity ApS | Company | 25.0% | 25.0% | 2021 |
Holding 6. Juni 2023 ApS | Company | 5.0% | 5.0% | 2021 |
INVESTERINGSSELSKABET ARTHA OPTIMUM A/S | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Krumbæk | Management | 0 companies |
| Jens Christian Hilmer Dyhr Petersen | Chief Executive Officer | 0 companies |
| Mathias Røntved Gajhede | Management | 0 companies |
| Kristian Væver Myrup | Chairman | 0 companies |
| Steen Gajhede Vestenbæk | Board of Directors | 0 companies |
| Jørgen Keinicke | Board of Directors | 0 companies |
| Martin Basse | Board of Directors | 0 companies |
| Mogens Ullerup Kjær | Board of Directors | 0 companies |
| Allan Vadskjær Severinsen | Board of Directors | 0 companies |
| John Røntved Hansen | Chairman | 0 companies |