| Revenue | DKK 1M | -57% |
| EBITDA | DKK -1,9M | -2409% |
| Net profit | DKK -1,6M | -3203% |
| Total assets | DKK 7,5M | -16% |
| Equity | DKK 933K | -63% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 876 | 1.847 | 1.997 | -1.170 | 433 | 2.689 | 2.738 | 2.389 | 1.018 |
| Staff expenses | -956 | -1.518 | -1.811 | -2.595 | -1.503 | -1.433 | -1.852 | -2.305 | -2.956 |
| EBITDA | -80 | 329 | 186 | -3.766 | -1.070 | 1.257 | 886 | 84 | -1.938 |
| Depreciation & amort. | -0 | -0 | -0 | 3 | -0 | -0 | -6 | -82 | -120 |
| EBIT | -80 | 329 | 186 | -3.768 | -1.070 | 1.257 | 881 | 2 | -2.058 |
| Net financials | -129 | 138 | 955 | 505 | 861 | -10 | -219 | -154 | -201 |
| Profit before tax | -209 | 466 | 1.141 | -3.264 | -209 | 1.247 | 661 | -152 | -2.259 |
| Tax | -0 | 64 | 78 | -0 | 3 | -151 | -164 | -104 | -656 |
| Net profit | -209 | 403 | 1.063 | -3.264 | -212 | 1.398 | 826 | -49 | -1.603 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.141 | 1.407 | 2.237 | 1.937 | 1.144 | 3.431 | 7.505 | 8.964 | 7.502 |
| Equity | 291 | 694 | 1.757 | -1.506 | -1.718 | 1.759 | 2.585 | 2.536 | 933 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 849 | 713 | 480 | 3.444 | 2.862 | 1.672 | 4.920 | 6.428 | 6.568 |
| Total debt | 849 | 713 | 480 | 3.444 | 2.862 | 1.672 | 4.920 | 6.428 | 6.568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2021 | |
IGNÉCO ApS | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Otto Lund Thunbo | Chief Executive Officer | 0 companies |
| Jacob Himmelstrup | Chief Executive Officer | 0 companies |
| Bjørn Mathias Apeland | Chairman | 0 companies |
| Jostein Kaada | Chairman | 0 companies |
| Bjørn Mathias Apeland | Board of Directors | 0 companies |
| Ørjan Ingebrigtsen | Chairman | 0 companies |
| Morten Wannberg | Chairman | 0 companies |
| Tore Meinert | Board of Directors | 0 companies |