| Revenue | DKK 520K | -29% |
| EBITDA | DKK 520K | -15% |
| Net profit | DKK 372K | -20% |
| Total assets | DKK 1,6M | +0% |
| Equity | DKK 1,4M | +35% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Revenue | -99 | 267 | 500 | 675 | 470 | 738 | 520 |
| Staff expenses | -246 | -279 | -110 | -292 | -138 | -122 | -0 |
| EBITDA | -344 | -12 | 389 | 383 | 333 | 615 | 520 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -1 | -1 | -1 |
| EBIT | -344 | -12 | 389 | 382 | 332 | 614 | 519 |
| Net financials | -9 | -17 | 36 | -39 | -4 | -17 | 31 |
| Profit before tax | -354 | -29 | 426 | 343 | 328 | 597 | 551 |
| Tax | -0 | -0 | -0 | 90 | 72 | 130 | 179 |
| Net profit | -354 | -29 | 426 | 253 | 256 | 468 | 372 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Total assets | 831 | 976 | 1.080 | 1.090 | 1.977 | 1.622 | 1.623 |
| Equity | -304 | -333 | 92 | 345 | 601 | 1.068 | 1.441 |
| Long-term debt | 1.054 | 1.270 | 927 | 0 | 0 | 236 | 0 |
| Short-term debt | 81 | 40 | 60 | 745 | 1.375 | 318 | 183 |
| Total debt | 1.135 | 1.309 | 988 | 745 | 1.375 | 554 | 183 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2014 | — | — |
JA Management | Management | 2016 | — | — |
JR Management | Management | 2019 | — | — |
CF Unofficial title | Unofficial title | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Allan Skou | Management | 0 companies |
| John Andrew Mullins | Management | 0 companies |
| John Rikard Fröberg | Management | 0 companies |
| Christoffer Fode | Unofficial title | 0 companies |
| Mushahid Khan | Board of Directors | 0 companies |
| James Edward Wolf | Board of Directors | 0 companies |
| James Patrick Bailey | Chairman | 0 companies |