| Revenue | DKK 855K | -23004% |
| EBITDA | DKK -263K | +80% |
| Net profit | DKK -1,2M | +37% |
| Total assets | DKK 10,6M | -7% |
| Equity | DKK 3,2M | -27% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -410 | -1.660 | -642 | -135 | -25 | 529 | 1.170 | 502 | -4 | 855 |
| Staff expenses | -0 | -804 | -975 | -1.012 | -1.137 | -1.313 | -639 | -442 | -1.331 | -1.118 |
| EBITDA | -410 | -2.464 | -1.617 | -1.147 | -1.163 | -784 | 531 | 59 | -1.335 | -263 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -11 | -22 | -693 | -800 | -1.003 | -1.192 |
| EBIT | -410 | -2.464 | -1.617 | -1.147 | -1.173 | -806 | -162 | -741 | -2.338 | -1.455 |
| Net financials | -16 | -64 | -171 | -206 | -71 | -61 | -41 | -115 | -225 | -322 |
| Profit before tax | -426 | -2.528 | -1.788 | -1.353 | -1.244 | -867 | -203 | -856 | -2.563 | -1.777 |
| Tax | -104 | -591 | -106 | -149 | -212 | -196 | -41 | -290 | -684 | -591 |
| Net profit | -322 | -1.938 | -1.682 | -1.204 | -1.032 | -671 | -162 | -567 | -1.879 | -1.186 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 168 | 756 | 772 | 456 | 554 | 733 | 6.388 | 12.819 | 11.441 | 10.645 |
| Equity | -242 | -2.180 | -3.862 | -5.066 | -6.098 | -6.769 | 3.817 | 6.251 | 4.372 | 3.186 |
| Long-term debt | 348 | 1.764 | 2.900 | 4.051 | 5.020 | 5.827 | 85 | 4.171 | 4.369 | 4.611 |
| Short-term debt | 62 | 1.172 | 1.735 | 1.471 | 1.632 | 1.674 | 1.333 | 960 | 1.103 | 1.163 |
| Total debt | 410 | 2.936 | 4.634 | 5.522 | 6.652 | 7.501 | 1.418 | 5.130 | 5.472 | 5.774 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
TW Management | Management | 2013 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HH Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANNISØE HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
| Individual | 10.0% | 10.0% | 2014 | |
KlitTech Holding ApS | Company | 10.0% | 10.0% | 2020 |
WITTHØFT HOLDING ApS | Company | 20.0% | 20.0% | 2020 |
Carlsen Holding ApS | Company | 15.0% | 15.0% | 2024 |
RSF Invest ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Steen Liedner | Chief Executive Officer | 0 companies |
| Thomas Witthøft Rosengart | Management | 0 companies |
| Jens-Ole Kyhl Klitgaard | Chief Executive Officer | 0 companies |
| Henrik Holmgren | Management | 0 companies |
| Christian Carlsen | Chairman | 0 companies |