| Revenue | DKK 226K | +742% |
| EBITDA | DKK -1,6M | -60% |
| Net profit | DKK -2M | -80% |
| Total assets | DKK 3,5M | +134% |
| Equity | DKK -617K | -146% |
| Employees | 32 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 153 | 396 | 166 | 27 | 226 |
| Staff expenses | -357 | -191 | -663 | -1.034 | -1.842 |
| EBITDA | -204 | 205 | -496 | -1.007 | -1.616 |
| Depreciation & amort. | 56 | -74 | -102 | -94 | -273 |
| EBIT | -259 | 131 | -598 | -1.101 | -1.889 |
| Net financials | -19 | -24 | -28 | -28 | -63 |
| Profit before tax | -278 | 107 | -627 | -1.129 | -1.951 |
| Tax | -60 | 24 | -132 | -43 | -0 |
| Net profit | -218 | 83 | -495 | -1.086 | -1.951 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 369 | 221 | 1.522 | 1.518 | 3.545 |
| Equity | -168 | -85 | 1.420 | 1.334 | -617 |
| Long-term debt | 0 | 0 | 0 | 0 | 3.320 |
| Short-term debt | 537 | 265 | 102 | 183 | 842 |
| Total debt | 537 | 265 | 102 | 183 | 4.162 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
JN Management | Management | 2015 – 2022 |
BØ Management | Management | 2015 – 2019 |
MT Management | Management | 2015 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2018 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Nees | Management | 0 companies |
| Brian Ølgård Thomsen | Management | 0 companies |
| Martin Tang Lauridsen | Management | 0 companies |
| Carsten Schøtt Pedersen | Board of Directors | 0 companies |
| Anders Bjergegaard | Board of Directors | 0 companies |
| Asbjørn Berge | Board of Directors | 0 companies |