| Revenue | DKK -147K | +71% |
| EBITDA | DKK -147K | -71% |
| Net profit | DKK -299K | -105% |
| Total assets | DKK 1,1M | -80% |
| Equity | DKK 921K | -25% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | -63 | -47 | -52 | -86 | -147 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | -28 | -37 | -34 | -37 | -63 | -46 | -52 | -86 | -147 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -28 | -37 | -34 | -37 | -63 | -46 | -52 | -86 | -147 |
| Net financials | 1 | -1 | -0 | -0 | -19 | -0 | 33 | 61.004 | 6.453 | -48 |
| Profit before tax | -22 | -30 | -37 | -35 | -56 | -64 | -13 | 60.953 | 6.367 | -195 |
| Tax | -0 | 90 | 40 | 598 | 37 | 47 | -352 | -0 | 663 | 104 |
| Net profit | -22 | -119 | -77 | -633 | -93 | -111 | 227 | 60.953 | 5.704 | -299 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.538 | 20.488 | 21.404 | 22.397 | 23.358 | 24.414 | 25.479 | 65.459 | 5.225 | 1.070 |
| Equity | -11 | -76 | -154 | -786 | -879 | -984 | -763 | 60.189 | 1.220 | 921 |
| Long-term debt | 19.503 | 20.400 | 21.317 | 22.311 | 23.332 | 24.387 | 25.434 | 0 | 0 | 0 |
| Short-term debt | 46 | 164 | 241 | 873 | 905 | 1.011 | 808 | 5.269 | 4.005 | 150 |
| Total debt | 19.549 | 20.564 | 21.558 | 23.184 | 24.237 | 25.398 | 26.242 | 5.269 | 4.005 | 150 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2019 | — | — |
IR Management | Management | 2014 | — | — |
AT Management | Management | 2022 | — | — |
Jv Management | Management | 2016 | — | — |
DW Management | Management | 2016 | — | — |
FB Founder | Founder | 2014 | — | — |
AN Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Glissmann Bojer-Larsen | Management | 0 companies |
| Ilan Roth | Management | 0 companies |
| Anne-Douwe Tigchelaar | Management | 0 companies |
| Jochem van Rijn | Management | 0 companies |
| Dannie Wai | Management | 0 companies |
| Frans Blach Rossen | Founder | 0 companies |
| Anders Nyboe Andersen | Management | 0 companies |
| Yaron Zvi Zaltsman | Chairman | 0 companies |