| Revenue | DKK -289K | +303% |
| EBITDA | DKK -4,9M | -375% |
| Net profit | DKK -4,9M | -424% |
| Total assets | DKK 6,6M | -39% |
| Equity | DKK -5,8M | -539% |
| Employees | 17 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | 0 | -23 | -20 | -14 | -72 | -289 |
| Staff expenses | -0 | -1 | -1 | -129 | -959 | -4.600 |
| EBITDA | -18 | -24 | -21 | -142 | -1.030 | -4.896 |
| Depreciation & amort. | -0 | -0 | -0 | -77 | -0 | -10 |
| EBIT | -18 | -24 | -21 | -219 | -1.030 | -4.906 |
| Net financials | 0 | -2 | -2 | -4 | -52 | -255 |
| Profit before tax | -18 | -25 | -23 | -223 | -1.083 | -5.161 |
| Tax | -0 | -9 | 7 | -66 | -148 | -264 |
| Net profit | -18 | -17 | -30 | -157 | -934 | -4.897 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 43 | 146 | 769 | 1.946 | 10.799 | 6.609 |
| Equity | 42 | 26 | -4 | 230 | -908 | -5.805 |
| Long-term debt | 0 | 0 | 0 | 1.169 | 10.564 | 10.809 |
| Short-term debt | 0 | 108 | 647 | 343 | 1.144 | 1.605 |
| Total debt | 0 | 108 | 647 | 1.512 | 11.707 | 12.414 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2018 | — | — |
SF Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JA Management | Management | 2021 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sindri Holding ApS | Company | 20.0% | 20.0% | 2019 |
A. Hermann Jensen ApS | Company | 10.0% | 10.0% | 2019 |
Menja ApS | Company | 20.0% | 20.0% | 2019 |
Skapari ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Dyhrberg Mathiesen | Management | 0 companies |
| Solveig Felbo | Chief Executive Officer | 0 companies |
| Jan Andersen | Management | 0 companies |
| Anders Hermann Jensen | Chief Executive Officer | 0 companies |
| Christian Eyde Coff | Board of Directors | 0 companies |
| Mogens Haahr Bagger | Board of Directors | 0 companies |
| Thomas Bagge Olesen | Chairman | 0 companies |
| Søren Jørgensen | Chairman | 0 companies |
| Johan Askari Bülow | Board of Directors | 0 companies |