| Revenue | DKK -19K | -100% |
| EBITDA | DKK -544K | -104% |
| Net profit | DKK -451K | -104% |
| Total assets | DKK 4,9M | -89% |
| Equity | DKK -47,1M | -1% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.328 | 3.131 | 4.711 | 789 | -4.095 | -4.267 | -6.086 | 1.340 | 13.369 | -19 |
| Staff expenses | -1.824 | -2.066 | -2.499 | -576 | -2.558 | -6.984 | -6.490 | -1.824 | -0 | -0 |
| EBITDA | 503 | 1.065 | 2.212 | 212 | -6.653 | -11.251 | -12.576 | -484 | 13.369 | -544 |
| Depreciation & amort. | -55 | -271 | -378 | -500 | -526 | -2.063 | -19.120 | -17 | -0 | -0 |
| EBIT | 448 | 794 | 1.835 | -288 | -7.179 | -13.314 | -31.696 | -501 | 13.369 | -544 |
| Net financials | -2.268 | -5.830 | -11.107 | -4.289 | -5.417 | -4.192 | -6.054 | -2.758 | 2 | -34 |
| Profit before tax | -1.820 | -5.036 | -9.272 | -4.576 | -12.596 | -17.506 | -37.750 | -3.258 | 13.371 | -578 |
| Tax | 99 | 149 | 349 | -173 | -1.581 | -3.419 | -7.107 | -540 | 3.331 | -127 |
| Net profit | -1.919 | -5.185 | -9.621 | -4.404 | -11.015 | -14.087 | -30.643 | -2.719 | 10.040 | -451 |
| Item | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.120 | 8.746 | 11.187 | 8.506 | 38.479 | 49.211 | 30.432 | 14.868 | 45.093 | 4.878 |
| Equity | -1.419 | -6.551 | -16.212 | 2.450 | -8.703 | -21.931 | -53.488 | -56.726 | -46.686 | -47.137 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.177 | 299 | 0 | 0 |
| Short-term debt | 7.439 | 15.124 | 27.117 | 5.946 | 41.729 | 57.352 | 71.015 | 71.295 | 84.139 | 52.015 |
| Total debt | 7.439 | 15.124 | 27.117 | 5.946 | 41.729 | 57.352 | 72.191 | 71.594 | 84.139 | 52.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Management | Management | 2015 | — | — |
GT Management | Management | 2018 | — | — |
TB Management | Management | 2015 | — | — |
LK Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flux Invest A/S | Company | 100.0% | 100.0% | 2018 |
EILKAER HOLDING ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ejnar Kristiansen | Management | 0 companies |
| Georg Tang Anneberg | Management | 0 companies |
| Thomas Bojesen Eilkær | Management | 0 companies |
| Lars Kastholm | Management | 0 companies |
| Lars Birkjær Nielsen | Board of Directors | 0 companies |
| Sven Anneberg | Chairman | 0 companies |
| Finn Birkjær Nielsen | Chairman | 0 companies |
| Frederik August Grønkjær Anneberg | Board of Directors | 0 companies |