| Revenue | DKK -486K | -255% |
| EBITDA | DKK -614K | -65% |
| Net profit | DKK -773K | -139% |
| Total assets | DKK 1,3M | +85% |
| Equity | DKK 94K | -57% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 946 | 886 | 861 | 314 | -486 |
| Staff expenses | -687 | -609 | -831 | -685 | -128 |
| EBITDA | 259 | 277 | 30 | -371 | -614 |
| Depreciation & amort. | -17 | -13 | -6 | -0 | -0 |
| EBIT | 242 | 265 | 24 | -371 | -614 |
| Net financials | -63 | -137 | -230 | -41 | -4 |
| Profit before tax | 179 | 128 | -206 | -413 | -618 |
| Tax | -50 | 30 | -45 | -90 | 155 |
| Net profit | 229 | 98 | -161 | -323 | -773 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 809 | 997 | 850 | 680 | 1.256 |
| Equity | 111 | 201 | 40 | 217 | 94 |
| Long-term debt | 0 | 0 | 0 | 0 | 628 |
| Short-term debt | 698 | 796 | 810 | 463 | 533 |
| Total debt | 698 | 796 | 810 | 463 | 1.161 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
PF Management | Management | 2014 – 2022 |
KW Management | Management | 2014 – 2016 |
TB Management | Management | 2013 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2022 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Individual | 5–9.99% | 5–9.99% | 2022 | |
| Company | 15–19.99% | 15–19.99% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2013 | |
| Company | 50–66.65% | 50–66.65% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Fun Leopold | Management | 0 companies |
| Kenneth Weiss | Management | 0 companies |
| Trine Brink Bøgely | Management | 0 companies |
| Kristian Kjær | Board of Directors | 0 companies |