| Revenue | DKK 7,8M | -1003% |
| EBITDA | DKK -14,4M | -192% |
| Net profit | DKK -15,2M | -192% |
| Total assets | DKK 5,1M | -75% |
| Equity | DKK -26,9M | -130% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 15 | 1.614 | 1.601 | 1.911 | 3.198 | 1.985 | -862 | 7.783 |
| Staff expenses | -420 | -1.098 | -1.302 | -1.717 | -2.689 | -3.992 | -4.064 | -3.411 |
| EBITDA | -405 | 517 | 299 | 194 | 509 | -2.007 | -4.926 | -14.402 |
| Depreciation & amort. | -12 | -39 | -76 | -97 | -125 | -125 | -266 | -802 |
| EBIT | -417 | 478 | 223 | 97 | 384 | -2.132 | -5.192 | -15.203 |
| Net financials | -1 | -5 | -1 | -7 | -33 | -21 | -17 | -12 |
| Profit before tax | -418 | 472 | 221 | 90 | 351 | -2.153 | -5.209 | -15.215 |
| Tax | -90 | 105 | 49 | 20 | 78 | 4 | -0 | -0 |
| Net profit | -328 | 368 | 173 | 70 | 273 | -2.157 | -5.209 | -15.215 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5.314 | 9.927 | 13.172 | 22.711 | 25.330 | 21.478 | 20.317 | 5.066 |
| Equity | -278 | 90 | 263 | 333 | 606 | -6.472 | -11.681 | -26.896 |
| Long-term debt | 0 | 0 | 12.690 | 21.804 | 23.253 | 25.917 | 31.245 | 0 |
| Short-term debt | 5.592 | 9.833 | 216 | 573 | 1.471 | 2.033 | 753 | 31.962 |
| Total debt | 5.592 | 9.833 | 12.906 | 22.377 | 24.724 | 27.950 | 31.998 | 31.962 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2016 | — | — |
LT Management | Management | 2016 | — | — |
LB Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Haxgart | Management | 0 companies |
| Lara Tina Jensen | Management | 0 companies |
| Lars Bo Blarke | Management | 0 companies |