| Revenue | DKK 5,3M | +56% |
| EBITDA | DKK -500K | +71% |
| Net profit | DKK -887K | +52% |
| Total assets | DKK 3M | +1% |
| Equity | DKK 54K | -18% |
| Employees | 52 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 4.346 | 3.494 | 4.009 | 3.377 | 5.257 |
| Staff expenses | -5.306 | -4.621 | -4.806 | -5.078 | -5.757 |
| EBITDA | -960 | -1.128 | -797 | -1.700 | -500 |
| Depreciation & amort. | -683 | -680 | -702 | -636 | -618 |
| EBIT | -1.644 | -1.808 | -1.500 | -2.337 | -1.118 |
| Net financials | -81 | -71 | -43 | -41 | -18 |
| Profit before tax | -1.725 | -1.879 | -1.543 | -2.378 | -1.136 |
| Tax | -378 | -414 | -339 | -521 | -249 |
| Net profit | -1.347 | -1.465 | -1.204 | -1.857 | -887 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 4.032 | 3.777 | 2.965 | 2.930 | 2.963 |
| Equity | 92 | 77 | 73 | 66 | 54 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.874 | 3.689 | 2.892 | 2.864 | 2.909 |
| Total debt | 3.874 | 3.689 | 2.892 | 2.864 | 2.909 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
CL Management | Management | 2018 – 2019 |
EG Management | Management | 2014 – 2018 |
PK Management | Management | 2019 – 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Legarth Lund | Management | 0 companies |
| Elias Grøftholdt Tychsen | Management | 0 companies |
| Piet Klein | Management | 0 companies |