| Revenue | DKK -140K | +89% |
| EBITDA | DKK -140K | -89% |
| Net profit | DKK -389K | -107% |
| Total assets | DKK 1,2M | -71% |
| Equity | DKK 941K | -29% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | -64 | -44 | -45 | -74 | -140 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | -30 | -36 | -27 | -37 | -64 | -44 | -45 | -74 | -140 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -30 | -36 | -27 | -37 | -64 | -44 | -45 | -74 | -140 |
| Net financials | 0 | 0 | -0 | -4 | -17 | -2 | 1 | 66.253 | 6.526 | -6 |
| Profit before tax | -23 | -30 | -36 | -32 | -54 | -67 | -43 | 66.208 | 6.452 | -146 |
| Tax | -0 | 73 | 33 | 725 | 112 | -130 | -835 | 162 | 984 | 243 |
| Net profit | -23 | -103 | -69 | -756 | -167 | 63 | 707 | 66.046 | 5.468 | -389 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.564 | 19.468 | 20.339 | 21.282 | 22.192 | 23.506 | 24.982 | 69.646 | 4.129 | 1.178 |
| Equity | -12 | -62 | -131 | -888 | -1.054 | -991 | -284 | 65.762 | 1.330 | 941 |
| Long-term debt | 18.530 | 19.381 | 20.252 | 21.196 | 22.166 | 23.169 | 24.163 | 0 | 0 | 0 |
| Short-term debt | 46 | 149 | 218 | 974 | 1.080 | 1.328 | 1.102 | 3.884 | 2.799 | 237 |
| Total debt | 18.576 | 19.530 | 20.470 | 22.170 | 23.246 | 24.497 | 25.266 | 3.884 | 2.799 | 237 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2019 | — | — |
AT Management | Management | 2022 | — | — |
Jv Management | Management | 2016 | — | — |
DW Management | Management | 2016 | — | — |
FB Founder | Founder | 2014 | — | — |
AN Management | Management | 2022 | — | — |
IR Management | Management | 2014 | — | — |
| 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 |
| 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 |
| Ilan Roth | Management | 0 companies |
| Yaron Zvi Zaltsman | Chairman | 0 companies |