| Revenue | DKK 251K | +42% |
| EBITDA | DKK -703K | -30% |
| Net profit | DKK -998K | -41% |
| Total assets | DKK 219K | -59% |
| Equity | DKK -3,1M | -48% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.077 | 2.639 | 1.707 | 1.930 | 2.234 | 1.467 | 177 | 251 |
| Staff expenses | -2.396 | -0 | -1.994 | -2.062 | -1.838 | -1.480 | -718 | -954 |
| EBITDA | -319 | 138 | -286 | -132 | 396 | -13 | -541 | -703 |
| Depreciation & amort. | -45 | -0 | -222 | -260 | -255 | -250 | -125 | -175 |
| EBIT | -364 | 138 | -508 | -392 | 141 | -262 | -666 | -878 |
| Net financials | 17 | -45 | -81 | -106 | -87 | -85 | -40 | -120 |
| Profit before tax | -200 | 93 | -589 | -499 | 54 | -347 | -707 | -998 |
| Tax | 73 | 19 | 55 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -274 | 74 | -644 | -499 | 54 | -347 | -707 | -998 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.059 | 1.722 | 2.084 | 1.569 | 1.302 | 874 | 535 | 219 |
| Equity | -224 | 50 | -593 | -1.092 | -1.038 | -1.386 | -2.092 | -3.090 |
| Long-term debt | 200 | 0 | 690 | 579 | 385 | 267 | 150 | 85 |
| Short-term debt | 1.082 | 1.672 | 1.987 | 2.082 | 1.955 | 1.992 | 2.477 | 3.224 |
| Total debt | 1.282 | 1.672 | 2.677 | 2.661 | 2.340 | 2.259 | 2.627 | 3.309 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2014 | — | — |
BF Management | Management | 2014 | — | — |
BJ Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRITS LARSEN HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
WOPE KONSULENTGRUPPE ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Andre Bech Andersen | Management | 0 companies |
| Brian Frits Larsen | Management | 0 companies |
| Bjarne Johnny Petersen | Management | 0 companies |
| Morten Worsøe | Chairman | 0 companies |
| Morten Schwartz Nielsen | Board of Directors | 0 companies |
| Peter Tørsløv | Board of Directors | 0 companies |