| Revenue | — | — |
| EBITDA | DKK -102K | -218% |
| Net profit | DKK -112K | -1% |
| Total assets | DKK 5K | -97% |
| Equity | DKK -15,5M | -1% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 441 | 1.102 | 2.190 | 3.920 | 3.370 | 885 | 1.124 | 86 | — |
| Staff expenses | -394 | -983 | -2.227 | -2.720 | -3.502 | -2.343 | -831 | -0 | -0 |
| EBITDA | -405 | 119 | -37 | 1.200 | -133 | -1.459 | 293 | 86 | -102 |
| Depreciation & amort. | -17 | -38 | -33 | -1.545 | -359 | -565 | -16 | -0 | -0 |
| EBIT | -422 | 82 | -70 | -345 | -492 | -2.024 | 277 | 86 | -102 |
| Net financials | -3 | 465 | 528 | -264 | -3.097 | -8.993 | -889 | -198 | -10 |
| Profit before tax | -425 | 547 | 458 | -609 | -3.589 | -11.017 | -613 | -111 | -112 |
| Tax | -0 | -0 | -0 | -119 | 119 | -0 | -0 | -0 | -0 |
| Net profit | -425 | 547 | 458 | -490 | -3.708 | -11.017 | -613 | -111 | -112 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 485 | 1.198 | 2.096 | 3.956 | 9.586 | 391 | 123 | 192 | 5 |
| Equity | 175 | 710 | 1.168 | 61 | -3.647 | -14.664 | -15.276 | -15.388 | -15.500 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 28 | 0 | 0 | 0 |
| Short-term debt | 310 | 488 | 928 | 3.895 | 13.233 | 15.026 | 15.399 | 15.579 | 15.505 |
| Total debt | 310 | 488 | 928 | 3.895 | 13.233 | 15.055 | 15.399 | 15.579 | 15.505 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Unofficial title | Unofficial title | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2017 | |
XOLVE Invest IVS | Company | 25.0% | 25.0% | 2017 |
| Individual | 15.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Munkhøj Haslev | Unofficial title | 0 companies |
| Thomas Anker Bay Petersen | Board of Directors | 0 companies |
| Peter Ørding Andreasen | Chairman | 0 companies |
| Alice Louise Wedell-Neergaard | Chairman | 0 companies |