| Revenue | DKK -7,6M | -4% |
| EBITDA | DKK -26,5M | +21% |
| Net profit | DKK 0 | — |
| Total assets | DKK 95M | +2% |
| Equity | DKK 58,1M | -5% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -9.298 | -8.930 | -8.875 | -7.964 | -7.628 |
| Staff expenses | -18.958 | -23.895 | -23.997 | -25.416 | -18.900 |
| EBITDA | -28.256 | -32.825 | -32.871 | -33.380 | -26.528 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28.256 | -32.825 | -32.871 | -33.380 | -26.528 |
| Net financials | 28.256 | 32.825 | 32.871 | 33.380 | 26.528 |
| Profit before tax | 0 | 0 | 0 | 0 | 0 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 0 | 0 | 0 | 0 | 0 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 71.556 | 76.718 | 80.426 | 93.087 | 95.029 |
| Equity | 38.049 | 42.216 | 47.451 | 61.064 | 58.144 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33.507 | 34.502 | 32.975 | 32.022 | 36.885 |
| Total debt | 33.507 | 34.502 | 32.975 | 32.022 | 36.885 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
SW Unofficial title | Unofficial title | 2022 |
CC Unofficial title | Unofficial title | 2022 |
KH Unofficial title | Unofficial title | 2022 |
BL Management | Management | 2015 |
AB Unofficial title | Unofficial title | 2022 |
SM Unofficial title | Unofficial title | 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Sebastian With Raunstrup | Unofficial title | 0 companies |
| Casper Christiansen | Unofficial title | 0 companies |
| Kaspar Holländer-Mieritz | Unofficial title | 0 companies |
| Bo Lysen | Management | 0 companies |
| Allan Breiling | Unofficial title | 0 companies |
| Simon Mørner Nielsen | Unofficial title | 0 companies |
| Jan Poul Crilles Tønnesen | Board of Directors | 0 companies |
| Carsten Ingemann Johansen | Board of Directors | 0 companies |
| Brian Rasmussen | Board of Directors | 0 companies |