| Revenue | DKK -529K | +270% |
| EBITDA | DKK -1,7M | -399% |
| Net profit | DKK -1,3M | -410% |
| Total assets | DKK 545K | +0% |
| Equity | DKK 224K | -54% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 601 | 310 | -24 | -143 | -529 |
| Staff expenses | -1.402 | -637 | -162 | -193 | -1.148 |
| EBITDA | -801 | -328 | -186 | -336 | -1.676 |
| Depreciation & amort. | -191 | -191 | -502 | -0 | -0 |
| EBIT | -992 | -519 | -689 | -336 | -1.676 |
| Net financials | -65 | -43 | -21 | 0 | -39 |
| Profit before tax | -1.058 | -562 | -710 | -336 | -1.715 |
| Tax | -231 | -124 | -156 | -74 | -377 |
| Net profit | -827 | -438 | -554 | -262 | -1.338 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 1.007 | 717 | 931 | 545 | 545 |
| Equity | -1.255 | 307 | 753 | 491 | 224 |
| Long-term debt | 815 | 213 | 0 | 0 | 0 |
| Short-term debt | 1.447 | 197 | 178 | 54 | 322 |
| Total debt | 2.261 | 409 | 178 | 54 | 322 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
WP Management | Management | 2022 – 2023 |
SE Management | Management | 2022 – 2023 |
TH Management | Management | 2023 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2019 – 2020 | |
| Chairman | 2015 – 2017 | |
| Deputy Chairman | 2023 – 2023 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2015 – 2018 | |
| Chairman | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2015 | |
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 100% | 100% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| William Panduro Zouzou | Management | 0 companies |
| Sara Effersø Nielsen | Management | 0 companies |
| Thomas Holleufer Jensen | Management | 0 companies |
| Nicolai Rostrup Hribar | Board of Directors | 0 companies |
| Poul Kiehn Dam Christensen | Board of Directors | 0 companies |
| Kenneth Nielsen | Chairman | 0 companies |
| Jane Bech | Deputy Chairman | 0 companies |
| Simon Kongsbak Saxtorph | Board of Directors | 0 companies |
| Asbjørn Bech | Board of Directors | 0 companies |
| Poul Erik Bech | Chairman | 0 companies |