| Revenue | DKK 298K | -71% |
| EBITDA | DKK 4K | +101% |
| Net profit | DKK -344K | +14% |
| Total assets | DKK 4,3M | -20% |
| Equity | DKK 2,9M | +14% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 58 | 232 | 1.473 | 1.037 | 298 |
| Staff expenses | -55 | -228 | -1.300 | -1.515 | -294 |
| EBITDA | 3 | 3 | 173 | -478 | 4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -438 |
| EBIT | 3 | 3 | 173 | -478 | -434 |
| Net financials | 0 | -0 | -1 | -34 | 1 |
| Profit before tax | 3 | 3 | 172 | -512 | -433 |
| Tax | 1 | 1 | 38 | -113 | -90 |
| Net profit | 2 | 2 | 134 | -400 | -344 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 152 | 1.405 | 4.183 | 5.441 | 4.327 |
| Equity | 80 | 882 | 2.967 | 2.567 | 2.920 |
| Long-term debt | 0 | 0 | 0 | 700 | 7 |
| Short-term debt | 72 | 522 | 524 | 1.210 | 533 |
| Total debt | 72 | 522 | 524 | 1.910 | 540 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Management | Management | 2016 | — | — |
PS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IFC Syndicate 2016 ApS | Company | 33.3% | 33.3% | 2018 |
Develco Innovation ApS | Company | 5.0% | 5.0% | 2017 |
Ida Stougaard Holding IVS | Company | 5.0% | 5.0% | 2017 |
PERNILLE SKJØDT HOLDING APS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ida Stougård Andersen | Management | 0 companies |
| Pernille Skjødt Møller | Management | 0 companies |
| Hans Peter Nielsen Kyk | Board of Directors | 0 companies |
| Jack Fridthjof | Board of Directors | 0 companies |
| Jørgen Lindskov Knudsen | Chairman | 0 companies |
| Kresten Nørgaard Christensen | Board of Directors | 0 companies |
| Jess Magnussen | Board of Directors | 0 companies |