| Revenue | DKK -397K | +58% |
| EBITDA | DKK -349K | +25% |
| Net profit | DKK -461K | -988% |
| Total assets | DKK 850K | -51% |
| Equity | DKK 270K | -63% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 |
|---|---|---|---|---|---|---|
| Revenue | 420 | 612 | -182 | -474 | -251 | -397 |
| Staff expenses | -1.210 | -2.019 | -1.466 | -592 | -217 | -48 |
| EBITDA | -790 | -1.407 | -1.647 | -1.066 | -468 | -349 |
| Depreciation & amort. | -58 | -128 | -138 | -53 | -5 | -14 |
| EBIT | -849 | -1.536 | -1.786 | -1.119 | -473 | -363 |
| Net financials | -9 | -51 | -298 | -185 | -10 | -19 |
| Profit before tax | -858 | -1.587 | -2.083 | -1.303 | -483 | -382 |
| Tax | -0 | -0 | -0 | -0 | -441 | 79 |
| Net profit | -858 | -1.587 | -2.083 | -1.303 | -42 | -461 |
| Item | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 |
|---|---|---|---|---|---|---|
| Total assets | 1.067 | 942 | 1.452 | 1.512 | 1.723 | 850 |
| Equity | -808 | -1.395 | -285 | 773 | 731 | 270 |
| Long-term debt | 156 | 553 | 179 | 14 | 13 | 0 |
| Short-term debt | 1.719 | 1.785 | 1.558 | 724 | 979 | 580 |
| Total debt | 1.875 | 2.337 | 1.737 | 739 | 992 | 580 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kiloo Ventures A/S | Company | 100.0% | 100.0% | 2017 |
KELT ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Eddie Ravn Broch | Chief Executive Officer | 0 companies |
| Jacob Møller Jensen | Chairman | 0 companies |
| Svend Jørgen Jensen | Board of Directors | 0 companies |
| Simon Møller Eike | Board of Directors | 0 companies |