| Revenue | DKK 359K | +2028% |
| EBITDA | DKK 50K | +169% |
| Net profit | DKK 29K | +122% |
| Total assets | DKK 435K | +27% |
| Equity | DKK 176K | +20% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 1.048 | 847 | 305 | 17 | 359 |
| Staff expenses | -1.032 | -1.063 | -685 | -89 | -309 |
| EBITDA | 15 | -258 | -400 | -72 | 50 |
| Depreciation & amort. | -0 | -88 | -253 | -220 | -10 |
| EBIT | 15 | -346 | -653 | -292 | 40 |
| Net financials | -6 | -15 | -21 | -1 | -2 |
| Profit before tax | 10 | -361 | -674 | -293 | 38 |
| Tax | 2 | -72 | -0 | -156 | 9 |
| Net profit | 8 | -289 | -674 | -137 | 29 |
| Item | 2018 | 2019 | 2020 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 497 | 727 | 398 | 343 | 435 |
| Equity | 174 | -190 | -864 | 146 | 176 |
| Long-term debt | 0 | 0 | 0 | 0 | 10 |
| Short-term debt | 280 | 917 | 1.261 | 197 | 250 |
| Total debt | 280 | 917 | 1.261 | 197 | 259 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MD Management | Management | 2015 – 2016 |
NI Management | Management | 2018 – 2021 |
PA Chief Executive Officer | Chief Executive Officer | 2021 – 2023 |
LB Management | Management | 2015 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Danmark Baadsgaard Bruun | Management | 0 companies |
| Nathalie Ina Kühl | Management | 0 companies |
| Peter Aimerons-Jacobsen | Chief Executive Officer | 0 companies |
| Linda Baadsgaard Bruun | Management | 0 companies |
| Lars Danmark Baadsgaard Bruun | Chairman | 0 companies |