| Revenue | DKK 442K | +64% |
| EBITDA | DKK -175K | +81% |
| Net profit | DKK -222K | -104% |
| Total assets | DKK 822K | -20% |
| Equity | DKK 329K | -40% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|
| Revenue | -280 | -888 | -876 | -1.062 | 270 | 442 |
| Staff expenses | -725 | -106 | -0 | -970 | -1.176 | -617 |
| EBITDA | -1.006 | -994 | -876 | -2.032 | -906 | -175 |
| Depreciation & amort. | -74 | -156 | -454 | -412 | -396 | -34 |
| EBIT | -1.080 | -1.150 | -1.330 | -2.444 | -1.302 | -209 |
| Net financials | -31 | -151 | -226 | -160 | 7.278 | -14 |
| Profit before tax | -1.111 | -1.301 | -1.556 | -2.604 | 5.976 | -222 |
| Tax | -244 | -286 | -292 | -573 | 329 | -0 |
| Net profit | -867 | -1.015 | -1.264 | -2.031 | 5.647 | -222 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|
| Total assets | 1.063 | 1.890 | 897 | 1.291 | 1.026 | 822 |
| Equity | -787 | -1.802 | -3.066 | -5.096 | 552 | 329 |
| Long-term debt | 0 | 3.469 | 117 | 59 | 0 | 44 |
| Short-term debt | 1.850 | 223 | 3.963 | 6.387 | 474 | 449 |
| Total debt | 1.850 | 3.692 | 3.963 | 6.387 | 474 | 493 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GF Founder | Founder | 2014 | — | — |
GF Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MN Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTEGRA HOLDING ApS | Company | 66.7% | 66.7% | 2014 |
| Individual | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Gilles Fartek | Founder | 0 companies |
| Gilles Fartek | Chief Executive Officer | 0 companies |
| Michael Niels Thorsen | Chief Executive Officer | 0 companies |
| Michael Dines Christiansen | Chief Executive Officer | 0 companies |
| Henrik Lundum | Chairman | 0 companies |
| Carsten Thorsen | Board of Directors | 0 companies |
| Bo Prangsgaard | Chairman | 0 companies |
| Lars Højgaard Thøgersen | Board of Directors | 0 companies |
| Jens Rechnagel Lauridsen | Board of Directors | 0 companies |
| Søren Peter Svendsen | Board of Directors | 0 companies |
| Peter Thorsen | Chairman | 0 companies |