| Revenue | DKK 1,5M | -63% |
| EBITDA | DKK -3,3M | -443% |
| Net profit | DKK -2,8M | -496% |
| Total assets | DKK 7,4M | +21% |
| Equity | DKK -2,2M | -652% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 2.645 | 345 | 3.559 | 3.948 | 1.470 |
| Staff expenses | -2.392 | -3.242 | -2.538 | -2.995 | -4.734 |
| EBITDA | 253 | -2.898 | 1.020 | 952 | -3.264 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -140 |
| EBIT | 253 | -2.898 | 1.020 | 952 | -3.405 |
| Net financials | -67 | -15 | -54 | -47 | -170 |
| Profit before tax | 186 | -1.638 | 966 | 905 | -2.004 |
| Tax | 42 | 637 | 213 | 200 | 786 |
| Net profit | 144 | -2.276 | 754 | 705 | -2.789 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 6.139 | 3.868 | 2.816 | 6.114 | 7.375 |
| Equity | 1.377 | -899 | -145 | 403 | -2.226 |
| Long-term debt | 0 | 0 | 0 | 0 | 74 |
| Short-term debt | 4.762 | 4.767 | 2.961 | 5.710 | 9.526 |
| Total debt | 4.762 | 4.767 | 2.961 | 5.710 | 9.601 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2015 | — | — |
BS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BE Management | Management | 2016 | — | — |
SL Management | Management | 2019 | — | — |
MW Unofficial title | Unofficial title | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Morpheus ApS | Company | 5.0% | 5.0% | 2018 |
VENZO Secure A/S | Company | 5.0% | 5.0% | 2018 |
| Individual | 25.0% | 25.0% | 2018 | |
SØBALLE HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
CONTENTIO ApS | Company | 5.0% | 5.0% | 2017 |
VNZ Holding A/S | Company | 25.0% | 25.0% | 2017 |
GAARDBOE ApS | Company | 25.0% | 25.0% | 2018 |
CEC GROUP HOLDING ApS | Company | 25.0% | 25.0% | 2016 |
| Individual | 5.0% | 5.0% | 2017 | |
McDonnell Invest Holding ApS | Company | 10.0% | 10.0% | 2017 |
SCHWARTZBACH ApS | Company | 5.0% | 5.0% | 2016 |
Adolfsson Invest ApS | Company | 10.0% | 10.0% | 2019 |
VENZO A/S | Company | 25.0% | 25.0% | 2016 |
| Individual | 5.0% | 5.0% | 2020 | |
ALFAPEOPLE ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Adrian Gudni Francis Adolfsson | Management | 0 companies |
| Bjarne Søballe | Chief Executive Officer | 0 companies |
| Bent Erik Schwartzbach | Management | 0 companies |
| Søren Luplau-Pagh | Management | 0 companies |
| Morten Wistoft | Unofficial title | 0 companies |
| Sean Christopher McDonnell | Board of Directors | 0 companies |
| Morten Boel Sigurdsson | Board of Directors | 0 companies |
| Lars Stender-Rechter | Deputy Chairman | 0 companies |
| Frank Mortensen | Chairman | 0 companies |
| Dennis Meldhedegaard-Nielsen | Chairman | 0 companies |
| Thomas Schwarz Frommelt Lausten | Board of Directors | 0 companies |