| Revenue | DKK -341,7M | +29020% |
| EBITDA | DKK -345,3M | -26340% |
| Net profit | DKK -355,5M | +41% |
| Total assets | DKK 4M | -98% |
| Equity | DKK -509,6M | -231% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 2.406 | -682 | -682 | 0 | -1.173 | -341.701 |
| Staff expenses | -0 | -0 | -0 | -0 | -372 | -551 | -159 | -132 | -3.308 |
| EBITDA | 0 | 0 | -689 | -198 | -1.054 | -1.234 | -641 | -1.306 | -345.253 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 0 | -689 | -198 | -1.054 | -1.234 | -641 | -1.306 | -345.253 |
| Net financials | 0 | -3.621 | -34.856 | 6.820 | 13.546 | 21.119 | 24.326 | -596.340 | -9.250 |
| Profit before tax | 0 | -3.621 | -35.545 | 6.622 | 12.492 | 19.886 | 23.685 | -597.645 | -354.503 |
| Tax | -0 | -0 | 1.209 | -0 | -0 | 3.482 | 5.244 | 776 | 981 |
| Net profit | 0 | -3.621 | -36.754 | 6.622 | 12.492 | 16.404 | 18.441 | -598.422 | -355.485 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.889 | 59.889 | 244.339 | 317.252 | 389.671 | 520.306 | 628.017 | 229.443 | 3.999 |
| Equity | 50 | -3.571 | 138.000 | 193.622 | 206.114 | 412.893 | 444.334 | -154.087 | -509.572 |
| Long-term debt | 49.839 | 53.073 | 91.177 | 98.248 | 156.079 | 63.669 | 7.793 | 52.096 | 43.813 |
| Short-term debt | 0 | 10.387 | 15.162 | 25.382 | 27.477 | 43.745 | 175.889 | 331.434 | 469.757 |
| Total debt | 49.839 | 63.460 | 106.339 | 123.629 | 183.556 | 107.414 | 183.682 | 383.530 | 513.570 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Deputy | Deputy | 2019 | — | — |
PE | Deputy | 2023 | — | — |
KS Management | Management | 2016 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
KS Management | Management | 2014 | — | — |
KA Deputy | Deputy | 2017 | — | — |
AR Deputy | Deputy | 2023 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
FK Management | Management | 2018 | — | — |
RG Founder | Founder | 2014 | — | — |
MK Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2019 | |
NALIK Capital A/S | Company | 10.0% | 10.0% | 2019 |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 10.0% | 10.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Einar Tetlie | Deputy | 0 companies |
| Peter Eduard Christiansen | Deputy | 0 companies |
| Kjell Sletsjøe | Management | 0 companies |
| Arnt Eirik Rørnes | Chief Executive Officer | 0 companies |
| Kjell Sletjøe | Management | 0 companies |
| Kristian Arne Adolfsen | Deputy | 0 companies |
| Arne Roald Larssen | Deputy | 0 companies |
| Magnus Kibsgaard | Chief Executive Officer | 0 companies |
| Finn Kilsgaard Mortensen | Management | 0 companies |
| Rena Gruber AS | Founder | 0 companies |
| Magnus Kibsgaard | Management | 0 companies |
| Andreas Haugen | Board of Directors | 0 companies |
| Trond Christensen | Board of Directors | 0 companies |
| Frode Michal Nilsen | Chairman | 0 companies |
| Rune Rydningen | Board of Directors | 0 companies |
| Børge Nilsen | Board of Directors | 0 companies |
| Per Buhl Olsen | Board of Directors | 0 companies |
| Benn Harald Eidissen | Board of Directors | 0 companies |
| Gunnar Moe | Chairman | 0 companies |
| Jonas Einar Tetlie | Board of Directors | 0 companies |
| Karsten Mathias Høy | Board of Directors | 0 companies |
| Morten Støver | Chairman | 0 companies |