| Revenue | DKK 19,3M | +0% |
| EBITDA | DKK -1,9M | -151% |
| Net profit | DKK -3,6M | -69% |
| Total assets | DKK 22,2M | +13% |
| Equity | DKK -5,1M | -250% |
| Employees | 12 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 22.115 | 23.981 | 20.878 | 19.374 | 19.317 |
| Staff expenses | -21.985 | -23.649 | -21.312 | -20.123 | -21.197 |
| EBITDA | 130 | 332 | -434 | -749 | -1.880 |
| Depreciation & amort. | -57 | -59 | -159 | -1.211 | -1.199 |
| EBIT | 73 | 273 | -594 | -1.960 | -3.079 |
| Net financials | -45 | -152 | -120 | -180 | -124 |
| Profit before tax | 28 | 121 | -713 | -2.140 | -3.203 |
| Tax | -0 | -0 | -0 | -0 | 419 |
| Net profit | 28 | 121 | -713 | -2.140 | -3.622 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 24.569 | 19.406 | 15.296 | 19.675 | 22.235 |
| Equity | 551 | 672 | 689 | -1.451 | -5.073 |
| Long-term debt | 991 | 621 | 1.866 | 2.512 | 1.482 |
| Short-term debt | 23.027 | 18.113 | 12.741 | 18.614 | 25.826 |
| Total debt | 24.018 | 18.735 | 14.607 | 21.126 | 27.307 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
RB Management | Management | 2015 – 2016 |
IN Founder | Founder | 2015 – 2025 |
AT Management | Management | 2016 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2020 – 2022 | |
| Chairman | 2018 – 2020 | |
| Board of Directors | 2016 – 2016 | |
| Chairman | 2016 – 2018 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2018 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2015 | |
| Individual | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Richard Branson Bonner-Davies | Management | 0 companies |
| I&F Nordics | Founder | 0 companies |
| Adam Tobias Henning Smidth-Fibiger | Management | 0 companies |
| Srdjan Saper | Board of Directors | 0 companies |
| Richard Branson Bonner-Davies | Chairman | 0 companies |
| Tijana Skoric-Tomic | Board of Directors | 0 companies |
| Christoph Berndt | Chairman | 0 companies |
| Maja Antic | Board of Directors | 0 companies |
| Cristobal Francisco Hödar-Rasmussen | Board of Directors | 0 companies |