| Revenue | DKK 2M | +9% |
| EBITDA | DKK 164K | -42% |
| Net profit | DKK -1,1M | -1006% |
| Total assets | DKK 1,5M | -45% |
| Equity | DKK 642K | -62% |
| Employees | 9 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 3.145 | 2.923 | 1.287 | 1.835 | 1.997 |
| Staff expenses | -2.457 | -2.060 | -1.222 | -1.552 | -1.834 |
| EBITDA | 689 | 863 | 65 | 284 | 164 |
| Depreciation & amort. | -249 | -215 | -136 | -141 | -121 |
| EBIT | 440 | 648 | -71 | 143 | 43 |
| Net financials | 7 | 8 | -1 | 7 | 1.122 |
| Profit before tax | 447 | 656 | -73 | 150 | -1.050 |
| Tax | 100 | 145 | -16 | 33 | 12 |
| Net profit | 347 | 511 | -57 | 117 | -1.062 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 2.755 | 3.126 | 3.143 | 2.685 | 1.468 |
| Equity | 1.133 | 1.644 | 1.587 | 1.705 | 642 |
| Long-term debt | 0 | 0 | 0 | 33 | 9 |
| Short-term debt | 1.594 | 1.470 | 1.555 | 933 | 799 |
| Total debt | 1.594 | 1.470 | 1.555 | 966 | 809 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
TW Chief Executive Officer | Chief Executive Officer | 2015 – 2017 |
ML Management | Management | 2017 – 2019 |
FB | Audit | 2014 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2015 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Wittendorff Rasmussen | Chief Executive Officer | 0 companies |
| Michael Listov-Raunkjær | Management | 0 companies |
| Frank Bergmann Hansen | Audit | 0 companies |
| Steffen Herbst Rasmussen | Chairman | 0 companies |