| Revenue | DKK 4,7M | +605% |
| EBITDA | DKK 4,5M | +568% |
| Net profit | DKK 1,9M | +186% |
| Total assets | DKK 0 | -100% |
| Equity | DKK -14,3M | +12% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 363 | -3.406 | -2.998 | -3.798 | 360 | 13.264 | 672 | 4.740 |
| Staff expenses | -0 | -705 | -814 | -1.186 | -71 | -0 | -0 | -0 |
| EBITDA | 363 | -4.111 | -3.812 | -4.984 | -2.224 | 12.904 | 672 | 4.488 |
| Depreciation & amort. | -107 | -477 | -218 | -1.468 | -4.674 | -0 | -0 | -0 |
| EBIT | 256 | -4.587 | -4.030 | -6.452 | -6.899 | 12.904 | 672 | 4.488 |
| Net financials | -3 | -652 | -952 | -2.517 | -870 | -730 | -5 | -2.521 |
| Profit before tax | 259 | -5.240 | -4.981 | -8.968 | -7.769 | 12.174 | 667 | 1.967 |
| Tax | -0 | -0 | -0 | -1.110 | -0 | 526 | -0 | 56 |
| Net profit | 259 | -5.240 | -4.981 | -7.859 | -7.769 | 11.648 | 667 | 1.911 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.587 | 7.491 | 8.353 | 11.476 | 3.224 | 16.778 | 17.258 | 0 |
| Equity | 759 | -4.109 | -9.090 | -16.949 | -24.718 | -16.874 | -16.207 | -14.295 |
| Long-term debt | 0 | 10.325 | 15.004 | 20.761 | 25.263 | 26.343 | 25.970 | 0 |
| Short-term debt | 1.829 | 1.275 | 2.438 | 7.664 | 2.678 | 7.309 | 7.496 | 14.295 |
| Total debt | 1.829 | 11.599 | 17.443 | 28.425 | 27.941 | 33.652 | 33.465 | 14.295 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Management | Management | 2015 | — | — |
MC Unofficial title | Unofficial title | 2022 | — | — |
CS Management | Management | 2015 | — | — |
GW Management | Management | 2014 | — | — |
SM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WACAM INVESTMENTS ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2016 | |
KRATH TRADING ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 100.0% | 100.0% | 2017 | |
RECHARGE ApS | Company | 100.0% | 100.0% | 2016 |
Ideators ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Otto Charles Sommerlund Eggert | Management | 0 companies |
| Michael Christian Torben Serring | Unofficial title | 0 companies |
| Casper Slumstrup | Management | 0 companies |
| Gorm Wilhelm Teichert | Management | 0 companies |
| Søren Meiling | Management | 0 companies |
| Michael Christopher Nacson | Board of Directors | 0 companies |
| Scott Campbell Macaw | Chairman | 0 companies |
| Eivind Kierulf | Board of Directors | 0 companies |
| Morten Krath | Board of Directors | 0 companies |
| Robert Aron Robertsson | Board of Directors | 0 companies |
| Steven Robert Scott | Chairman | 0 companies |