| Revenue | DKK 387K | -23% |
| EBITDA | DKK -50K | -179% |
| Net profit | DKK -83K | -30% |
| Total assets | DKK 164K | -5% |
| Equity | DKK -109K | -310% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 766 | 588 | 502 | 504 | 387 |
| Staff expenses | -720 | -443 | -423 | -441 | -437 |
| EBITDA | 46 | 146 | 79 | 63 | -50 |
| Depreciation & amort. | -109 | -94 | -84 | -64 | -13 |
| EBIT | -63 | 51 | -6 | -1 | -63 |
| Net financials | -16 | -8 | -5 | -3 | -10 |
| Profit before tax | -79 | 43 | -11 | -4 | -73 |
| Tax | -17 | 11 | -2 | 59 | 10 |
| Net profit | -62 | 33 | -9 | -64 | -83 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 451 | 363 | 360 | 173 | 164 |
| Equity | 13 | 46 | 37 | -27 | -109 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 438 | 317 | 323 | 200 | 274 |
| Total debt | 438 | 318 | 323 | 200 | 274 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
BS Management | Management | 2015 – 2018 |
TT Management | Management | 2018 – 2019 |
FS Management | Management | 2015 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2019 – 2024 | |
| Chairman | 2018 – 2019 | |
| Board of Directors | 2018 – 2021 | |
| Board of Directors | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 100% | 100% | 2015 | |
| Company | 50–66.65% | 33.33–49.99% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Skovbak | Management | 0 companies |
| Trine Thybo Rasmussen | Management | 0 companies |
| Finn Skov | Management | 0 companies |
| Jesper Haa Sølbæk Kristensen | Chairman | 0 companies |
| Mikkel Vind | Chairman | 0 companies |
| Dan Rosenlund | Board of Directors | 0 companies |
| Nils Sjøberg | Board of Directors | 0 companies |