| Revenue | DKK -1,7M | +92% |
| EBITDA | DKK -2,4M | -49% |
| Net profit | DKK -9,3M | -60% |
| Total assets | DKK 9,6M | +101% |
| Equity | DKK -5,4M | +72% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Revenue | -185 | -212 | -2.567 | -1.714 | -741 | -894 | -1.714 |
| Staff expenses | -0 | -228 | -4 | -339 | -526 | -741 | -725 |
| EBITDA | -185 | -440 | -2.570 | -2.053 | -1.267 | -1.635 | -2.440 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -80 | -412 | -698 |
| EBIT | -185 | -440 | -2.570 | -2.053 | -1.347 | -2.047 | -3.138 |
| Net financials | -16 | -44 | -3.841 | -3.157 | -353 | -4.075 | -6.185 |
| Profit before tax | -201 | -483 | -6.411 | -5.210 | -1.701 | -6.122 | -9.323 |
| Tax | -0 | -0 | -294 | -177 | -280 | -311 | -0 |
| Net profit | -201 | -483 | -6.118 | -5.033 | -1.420 | -5.811 | -9.323 |
| Item | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.002 | 2.675 | 5.199 | 3.043 | 5.807 | 4.784 | 9.609 |
| Equity | -40 | -73 | -5.576 | -10.565 | -11.985 | -19.038 | -5.370 |
| Long-term debt | 2.000 | 2.722 | 7.977 | 0 | 17.203 | 23.453 | 7.175 |
| Short-term debt | 42 | 26 | 2.797 | 13.608 | 589 | 368 | 7.804 |
| Total debt | 2.042 | 2.748 | 10.775 | 13.608 | 17.792 | 23.821 | 14.979 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Plan B IVS | Company | 5.0% | 5.0% | 2015 |
| Individual | 15.0% | 15.0% | 2021 | |
Manu Sareen Holding IVS | Company | 5.0% | 5.0% | 2015 |
SCHILDER-KNUDSEN INVEST ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 33.3% | 33.3% | 2022 | |
Majlund Holding ApS | Company | 10.0% | 10.0% | 2015 |
NOMI HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 15.0% | 15.0% | 2021 | |
HVALBERT ApS | Company | 5.0% | 5.0% | 2015 |
Dild & Mand Holding ApS | Company | 5.0% | 5.0% | 2021 |
Sky.Invest ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Schilder-Knudsen | Board of Directors | 0 companies |
| Martin Sassersen Majlund | Chairman | 0 companies |
| Christian Bork Grubak | Chairman | 0 companies |
| Jesper Damsgaard Hessel | Board of Directors | 0 companies |
| Morten Primdahl | Board of Directors | 0 companies |
| Ulrik Steen Rasmussen | Board of Directors | 0 companies |
| Uwe Stefan Schober | Board of Directors | 0 companies |
| Jesper Vesten Drescher | Chairman | 0 companies |
| Søren Grove Stig | Board of Directors | 0 companies |
| Mathias Christian Dittrich | Board of Directors | 0 companies |
| Manu Sareen | Deputy Chairman | 0 companies |