| Revenue | DKK -3M | +3255% |
| EBITDA | DKK -7,3M | -451% |
| Net profit | DKK -7,4M | -144% |
| Total assets | DKK 23M | -24% |
| Equity | DKK 10,2M | -42% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | -687 | -62 | -32 | 1.997 | -88 | -2.951 |
| Staff expenses | -867 | -1.161 | -1.093 | -1.954 | -1.243 | -4.382 |
| EBITDA | -1.554 | -1.223 | -1.125 | 42 | -1.331 | -7.333 |
| Depreciation & amort. | -6 | -6 | -6 | -677 | -2.629 | -2.378 |
| EBIT | -1.560 | -1.230 | -1.131 | -634 | -3.960 | -9.711 |
| Net financials | -1 | -8 | -24 | -57 | -378 | -87 |
| Profit before tax | -1.562 | -1.237 | -1.155 | -691 | -4.337 | -9.798 |
| Tax | -249 | -280 | -257 | -154 | -1.299 | -2.396 |
| Net profit | -1.313 | -957 | -898 | -538 | -3.039 | -7.402 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 667 | 1.101 | 742 | 5.897 | 30.140 | 22.961 |
| Equity | 487 | 990 | 92 | 2.452 | 17.573 | 10.171 |
| Long-term debt | 0 | 0 | 0 | 63 | 10.196 | 10.560 |
| Short-term debt | 179 | 112 | 650 | 2.292 | 1.497 | 2.230 |
| Total debt | 179 | 112 | 650 | 2.355 | 11.693 | 12.791 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DD Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TB Management | Management | 2015 | — | — |
SW Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
North-East Family Office ApS | Company | 25.0% | 25.0% | 2020 |
Grant Compass II ApS | Company | 33.3% | 33.3% | 2020 |
T. Brodersen Holding IVS | Company | 25.0% | 25.0% | 2016 |
Seed Capital Denmark IV K/S | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| David Dencker | Chief Executive Officer | 0 companies |
| Anders Krenk Aagaard | Chief Executive Officer | 0 companies |
| Tine Brodersen | Management | 0 companies |
| Sune Wettersteen | Management | 0 companies |
| Martin Høyer-Hansen | Board of Directors | 0 companies |
| Morten Møller Holst | Chairman | 0 companies |
| Jesper Wangensteen Lindhardt | Chairman | 0 companies |
| Philip Reschke | Board of Directors | 0 companies |
| Jacob Balslev Meldgaard | Chairman | 0 companies |
| Peter Rasmus Grue Christensen | Board of Directors | 0 companies |
| Lars Andersen | Board of Directors | 0 companies |
| Michael Hansen | Board of Directors | 0 companies |
| Søren Grønborg Thorsen | Board of Directors | 0 companies |
| Charlotte Mandrup Larsen | Board of Directors | 0 companies |