| Revenue | DKK 1,6M | +86% |
| EBITDA | DKK -1,1M | +18% |
| Net profit | DKK -1,7M | +1% |
| Total assets | DKK 214K | -72% |
| Equity | DKK -6,1M | -39% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | 335 | -659 | 929 | 488 | 223 | 1.102 | 642 | 14 | 207 | 854 | 1.587 |
| Staff expenses | -258 | -324 | -500 | -300 | -473 | -610 | -1.090 | -963 | -1.177 | -2.340 | -2.254 | -2.735 |
| EBITDA | -271 | 11 | -1.159 | 629 | 15 | -387 | 12 | -321 | -1.163 | -2.133 | -1.400 | -1.148 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -271 | 11 | -1.159 | 629 | 15 | -387 | 12 | -321 | -1.163 | -2.133 | -1.400 | -1.148 |
| Net financials | -18 | -2 | -10 | -4 | -3 | -4 | -5 | -2 | -55 | -83 | -337 | -578 |
| Profit before tax | -289 | 9 | -1.168 | 625 | 12 | -391 | 6 | -323 | -1.219 | -2.216 | -1.737 | -1.726 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -289 | 9 | -1.168 | 625 | 12 | -391 | 6 | -323 | -1.219 | -2.216 | -1.737 | -1.726 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 241 | 269 | 465 | 517 | 1.564 | 230 | 447 | 229 | 1.211 | 423 | 757 | 214 |
| Equity | -208 | -199 | -1.164 | 270 | 282 | -109 | -35 | -358 | -1.057 | -2.671 | -4.408 | -6.134 |
| Long-term debt | 0 | 0 | 808 | 0 | 0 | 0 | 20 | 37 | 1.568 | 1.635 | 1.762 | 1.488 |
| Short-term debt | 449 | 468 | 821 | 247 | 1.283 | 339 | 462 | 550 | 700 | 1.459 | 3.402 | 4.860 |
| Total debt | 449 | 468 | 1.629 | 247 | 1.283 | 339 | 482 | 587 | 2.268 | 3.094 | 5.165 | 6.348 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TT Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
UH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV | Board of Directors | 2018 | — | — |
| Chairman | 2022 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KRING Ventures Holding ApS | Company | 25.0% | 25.0% | 2022 |
CASA-SHARE ApS | Company | 15.0% | 15.0% | 2022 |
JBO INVEST HOLDING ApS | Company | 10.0% | 10.0% | 2022 |
ADES HOLDING ApS | Company | 10.0% | 10.0% | 2022 |
KORSHOLM VENTURES ApS | Company | 10.0% | 10.0% | 2019 |
OLE HERSTAL HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
Trine Tirsgaard Holding IVS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Tirsgaard | Chief Executive Officer | 0 companies |
| Thomas Hjort Winther | Chief Executive Officer | 0 companies |
| Uffe Hyldgaard | Chief Executive Officer | 0 companies |
| Tim Vang | Board of Directors | 0 companies |
| Ole Herstal | Chairman | 0 companies |
| Esben Andreas Kjærsgaard Gadsbøll | Chairman | 0 companies |
| Jesper Kring | Board of Directors | 0 companies |
| Niels Jørgen Korsholm | Board of Directors | 0 companies |