| Revenue | DKK 683K | +5% |
| EBITDA | DKK 32K | -60% |
| Net profit | DKK -18K | -127% |
| Total assets | DKK 678K | -7% |
| Equity | DKK 386 | +100% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 340 | 731 | 122 | 650 | 683 |
| Staff expenses | -486 | -460 | -429 | -571 | -651 |
| EBITDA | -147 | 271 | -307 | 79 | 32 |
| Depreciation & amort. | -231 | -233 | -266 | -55 | -16 |
| EBIT | -378 | 38 | -572 | 24 | 16 |
| Net financials | -25 | -13 | -3 | -2 | -33 |
| Profit before tax | -403 | 25 | -576 | 22 | -18 |
| Tax | -0 | -0 | -0 | -44 | -0 |
| Net profit | -403 | 25 | -576 | 66 | -18 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 863 | 796 | 652 | 727 | 678 |
| Equity | 249 | 274 | -301 | -236 | 0 |
| Long-term debt | 0 | 505 | 695 | 0 | 0 |
| Short-term debt | 614 | 17 | 259 | 963 | 678 |
| Total debt | 614 | 522 | 954 | 963 | 678 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
PE Management | Management | 2013 – 2014 |
PR Management | Management | 2014 – 2017 |
BL Chief Executive Officer | Chief Executive Officer | 2021 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2013 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Company | 90–99.99% | 90–99.99% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Individual | 5–9.99% | 5–9.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Erik Grønlund | Management | 0 companies |
| Peter Rasmussen | Management | 0 companies |
| Bjarne Linnesø | Chief Executive Officer | 0 companies |
| Christian Ancher Høy | Board of Directors | 0 companies |