| Revenue | DKK -7,9M | +81% |
| EBITDA | DKK -19,1M | -44% |
| Net profit | DKK -18,9M | -43% |
| Total assets | DKK 13,3M | -27% |
| Equity | DKK 12,4M | -24% |
| Employees | 18 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -80 | -269 | -716 | -1.748 | -1.539 | -2.062 | -3.793 | -4.371 | -7.903 |
| Staff expenses | -121 | -24 | -665 | -411 | -592 | -2.398 | -3.719 | -8.822 | -11.157 |
| EBITDA | -201 | -293 | -1.381 | -1.648 | -2.130 | -4.459 | -7.512 | -13.193 | -19.059 |
| Depreciation & amort. | -13 | -13 | -947 | 255 | -897 | -1.541 | -1.108 | -1.265 | -1.160 |
| EBIT | -214 | -306 | -2.328 | -1.903 | -3.027 | -6.000 | -8.620 | -14.459 | -20.219 |
| Net financials | 0 | 0 | 0 | -1 | -76 | -57 | -92 | -88 | -99 |
| Profit before tax | -214 | -306 | -2.328 | -1.904 | -3.103 | -6.057 | -8.713 | -14.547 | -20.318 |
| Tax | -16 | -0 | -0 | -0 | -713 | -1.974 | -976 | -1.325 | -1.442 |
| Net profit | -198 | -306 | -2.328 | -1.904 | -2.390 | -4.083 | -7.737 | -13.221 | -18.876 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.199 | 1.938 | 7.050 | 5.694 | 8.721 | 7.600 | 31.149 | 18.217 | 13.292 |
| Equity | -104 | 1.897 | 6.807 | 5.403 | 6.265 | 5.546 | 29.606 | 16.385 | 12.393 |
| Long-term debt | 0 | 0 | 0 | 0 | 822 | 256 | 0 | 0 | 0 |
| Short-term debt | 2.303 | 42 | 243 | 291 | 1.634 | 1.798 | 1.542 | 1.832 | 899 |
| Total debt | 2.303 | 42 | 243 | 291 | 2.456 | 2.054 | 1.542 | 1.832 | 899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2022 | — | — |
FK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
PB Management | Management | 2014 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FISCHER-NIELSEN HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 10.0% | 10.0% | 2016 | |
D.B. AF 8/1 1996 ApS | Company | 15.0% | 15.0% | 2024 |
PETER SELVIG HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
JULIANA INVEST A/S | Company | 5.0% | 5.0% | 2024 |
SPECIALLÆGE BO JØNSSON ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2016 | |
NIS ALSTRUP HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
GITTE POULSEN HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2018 | |
EVERCARE Ventures ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2018 | |
TROJAHN KØLLE HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Blirup Snejbjerg | Management | 0 companies |
| Frederik Kølle | Chief Executive Officer | 0 companies |
| Peter Bo Selvig | Management | 0 companies |
| Klaus Rudolf Langhoff-Roos | Chief Executive Officer | 0 companies |
| Christina Molt Wengel | Board of Directors | 0 companies |
| Stig Løkke Pedersen | Chairman | 0 companies |
| Christian Nissen Riisberg | Deputy Chairman | 0 companies |
| Erik Aznauryan | Board of Directors | 0 companies |
| Bo Jønsson | Chairman | 0 companies |