| Revenue | DKK -13K | -33% |
| EBITDA | DKK -13K | +33% |
| Net profit | DKK -233K | +94% |
| Total assets | DKK 7,3M | -3% |
| Equity | DKK 7,3M | -3% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 19.062 | 36.951 | 39.008 | 36.265 | 27.294 | 7.218 | -20 | -13 |
| Staff expenses | -15.318 | -30.535 | -30.884 | -32.238 | -28.419 | -34.501 | -0 | -0 |
| EBITDA | 3.744 | 6.416 | 8.125 | 4.027 | -1.125 | -27.283 | -20 | -13 |
| Depreciation & amort. | -1.276 | -1.397 | -3.135 | -5.299 | -463 | -1.394 | -0 | -0 |
| EBIT | 2.468 | 5.018 | 4.990 | -1.272 | -1.588 | -28.677 | -20 | -13 |
| Net financials | -1.873 | -4.524 | -4.389 | 25.552 | -876 | 76 | -3.798 | -347 |
| Profit before tax | 595 | 495 | 600 | 24.280 | -2.464 | -29.126 | -3.818 | -360 |
| Tax | 638 | -26 | -127 | 210 | -533 | -6.536 | -13 | -127 |
| Net profit | -43 | 521 | 727 | 24.070 | -1.931 | -22.590 | -3.806 | -233 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 110.980 | 104.244 | 101.154 | 71.944 | 138.372 | 96.109 | 7.517 | 7.283 |
| Equity | 68 | 676 | 1.744 | 35.838 | 33.907 | 11.317 | 7.512 | 7.278 |
| Long-term debt | 35.161 | 33.414 | 31.306 | 3.281 | 3.618 | 917 | 0 | 0 |
| Short-term debt | 75.751 | 70.154 | 68.104 | 32.825 | 100.847 | 83.875 | 5 | 5 |
| Total debt | 110.912 | 103.568 | 99.410 | 36.106 | 104.465 | 84.792 | 5 | 5 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2020 | — | — |
NC Unofficial title | Unofficial title | 2022 | — | — |
MW Management | Management | 2017 | — | — |
PR Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Person | Role here | Other companies |
|---|---|---|
| Michael Thorup Mortensen | Management | 0 companies |
| Niels Christian Nørnberg Strauss | Unofficial title | 0 companies |
| Mads Walter Kloster | Management | 0 companies |
| Preben Rauff | Management | 0 companies |
| Henrik Lundum | Chairman | 0 companies |
| Erik Ingemann Jørgensen | Chairman | 0 companies |