| Revenue | DKK -137K | -259% |
| EBITDA | DKK -306K | +58% |
| Net profit | DKK -887K | +16% |
| Total assets | DKK 4,1M | -11% |
| Equity | DKK -2,3M | -61% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | 1 | 0 | -196 | 316 | -359 | 86 | -137 |
| Staff expenses | -0 | -130 | -29 | -453 | -316 | -821 | -169 |
| EBITDA | -2 | -219 | -225 | -138 | -675 | -735 | -306 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -8 | -328 | -407 |
| EBIT | -2 | -219 | -225 | -138 | -682 | -1.063 | -713 |
| Net financials | 0 | -6 | -7 | -8 | -21 | -237 | -430 |
| Profit before tax | -2 | -225 | -232 | -145 | -703 | -1.300 | -1.143 |
| Tax | -0 | -0 | -0 | -67 | -154 | -240 | -256 |
| Net profit | -2 | -225 | -232 | -78 | -549 | -1.060 | -887 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|
| Total assets | 1 | 10 | 436 | 3.036 | 3.760 | 4.638 | 4.106 |
| Equity | -1 | -224 | -457 | 159 | -390 | -1.450 | -2.337 |
| Long-term debt | 0 | 0 | 502 | 2.098 | 3.254 | 4.089 | 4.417 |
| Short-term debt | 2 | 234 | 391 | 411 | 475 | 1.693 | 1.976 |
| Total debt | 2 | 234 | 893 | 2.510 | 3.729 | 5.782 | 6.393 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Buch-Jørgensen Consult ApS | Company | 10.0% | 10.0% | 2017 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
BOK 2014 HOLDING IVS | Company | 50.0% | 50.0% | 2017 |
SMA HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Jørgensen | Chief Executive Officer | 0 companies |
| Christian Bhishma Jespersen | Chief Executive Officer | 0 companies |
| Tom Weidner | Chairman | 0 companies |
| Flemming Würtz Andersen | Board of Directors | 0 companies |
| Ole Bjørn Jespersen | Chairman | 0 companies |