| Revenue | DKK -5,4M | +129% |
| EBITDA | DKK -37,1M | +25% |
| Net profit | DKK -88,1M | -50% |
| Total assets | DKK 202,8M | +33% |
| Equity | DKK -104,5M | -537% |
| Employees | 109 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Revenue | -78 | -1.587 | -5.018 | -20.421 | -25.177 | -2.352 | -5.391 |
| Staff expenses | -0 | -1.991 | -1.920 | -3.954 | -20.889 | -28.358 | -30.487 |
| EBITDA | -309 | -3.547 | -9.506 | -41.003 | -63.567 | -49.567 | -37.091 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -15.218 | -23.286 |
| EBIT | -309 | -3.547 | -9.506 | -41.003 | -63.567 | -64.785 | -60.377 |
| Net financials | -51 | -862 | 2.182 | -3.085 | -4.917 | 5.781 | -22.750 |
| Profit before tax | -360 | -4.410 | -7.325 | -44.087 | -70.679 | -59.004 | -85.193 |
| Tax | -141 | -965 | -1.605 | -3.947 | -5.500 | -419 | 2.944 |
| Net profit | -219 | -3.445 | -5.719 | -40.140 | -65.179 | -58.585 | -88.137 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Total assets | 5.624 | 13.480 | 18.859 | 51.956 | 103.419 | 152.050 | 202.839 |
| Equity | -169 | -3.613 | 12.503 | -27.637 | -92.816 | -16.401 | -104.538 |
| Long-term debt | 0 | 0 | 0 | 3.500 | 20.663 | 51.949 | 26.028 |
| Short-term debt | 4.933 | 15.583 | 4.602 | 76.093 | 175.572 | 116.502 | 281.348 |
| Total debt | 4.933 | 15.583 | 4.602 | 79.593 | 196.235 | 168.451 | 307.376 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2014 | — | — |
MD Management | Management | 2018 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
FS Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Stilling Ambus | Management | 0 companies |
| Mikkel Dragheim | Management | 0 companies |
| Jakob Nordenhof Jønck | Chief Executive Officer | 0 companies |
| Frederik Søeberg Henriques | Management | 0 companies |