| Revenue | DKK 12,3M | +146% |
| EBITDA | DKK -6,6M | -28% |
| Net profit | DKK -10,2M | -65% |
| Total assets | DKK 23,6M | +34% |
| Equity | DKK -18,2M | -127% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Revenue | -109 | -89 | 910 | 547 | -1.234 | 5.004 | 12.320 |
| Staff expenses | -0 | -7 | -1.072 | -1.170 | -4.520 | -10.118 | -18.876 |
| EBITDA | -109 | -96 | -162 | -623 | -5.754 | -5.114 | -6.556 |
| Depreciation & amort. | -0 | -10 | -10 | -10 | -31 | -1.827 | -2.795 |
| EBIT | -109 | -106 | -172 | -633 | -5.785 | -6.941 | -9.351 |
| Net financials | 0 | -8 | -36 | -10 | -63 | -687 | -884 |
| Profit before tax | -109 | -114 | -208 | -643 | -5.848 | -7.627 | -10.235 |
| Tax | -23 | -25 | -43 | -141 | -1.286 | -1.459 | -63 |
| Net profit | -85 | -89 | -165 | -503 | -4.562 | -6.168 | -10.172 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Total assets | 306 | 239 | 478 | 697 | 9.781 | 17.613 | 23.561 |
| Equity | -25 | -115 | -280 | 217 | -3.721 | -7.979 | -18.151 |
| Long-term debt | 0 | 0 | 136 | 32 | 12.719 | 22.718 | 38.603 |
| Short-term debt | 332 | 353 | 622 | 448 | 783 | 2.677 | 3.074 |
| Total debt | 332 | 353 | 758 | 480 | 13.502 | 25.395 | 41.677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2015 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MW Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K. AAGAARD HOLDING ApS | Company | 15.0% | 15.0% | 2018 |
ESGE.DK ApS | Company | 5.0% | 5.0% | 2019 |
TwinOak Holding ApS | Company | 5.0% | 5.0% | 2019 |
STEFAN ROSENLUND HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
Andreas Aagaard Holding ApS | Company | 15.0% | 15.0% | 2018 |
Wedderkopp Holding ApS | Company | 15.0% | 15.0% | 2018 |
Lucas Holm Holding ApS | Company | 15.0% | 15.0% | 2018 |
Hodl Ventures ApS | Company | 15.0% | 15.0% | 2018 |
OLTM HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
Weorder Hospitality Technologies ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nicolai Balslev Klausen | Management | 0 companies |
| Andy Hanwei Chen | Chief Executive Officer | 0 companies |
| Mads Wedderkopp | Management | 0 companies |
| Lars Fadum Haugstad | Chairman | 0 companies |
| Andreas Normann Aagaard Thomsen | Board of Directors | 0 companies |
| Thomas Eg | Board of Directors | 0 companies |
| Kasper Christian Aagaard Thomsen | Chairman | 0 companies |