| Revenue | DKK 899K | -41% |
| EBITDA | DKK 170K | -73% |
| Net profit | DKK -17K | -105% |
| Total assets | DKK 12,9M | -27% |
| Equity | DKK 8M | -4% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Revenue | -4 | 461 | 1.001 | 1.221 | 1.546 | 1.521 | 899 |
| Staff expenses | -533 | -607 | -612 | -934 | -1.040 | -885 | -729 |
| EBITDA | -537 | -146 | 389 | 287 | 506 | 636 | 170 |
| Depreciation & amort. | -17 | -22 | -22 | -4 | -0 | -9 | -9 |
| EBIT | -554 | -167 | 367 | 283 | 506 | 627 | 160 |
| Net financials | -93 | -502 | -524 | -492 | -168 | -193 | -183 |
| Profit before tax | -647 | -669 | -157 | -209 | 338 | 434 | -23 |
| Tax | -142 | -147 | -34 | -12 | 75 | 99 | -7 |
| Net profit | -505 | -522 | -123 | -197 | 264 | 334 | -17 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Total assets | 7.647 | 9.776 | 12.122 | 13.775 | 17.727 | 17.615 | 12.899 |
| Equity | -5 | -527 | -649 | -846 | 8.418 | 8.352 | 7.986 |
| Long-term debt | 6.202 | 4.655 | 5.033 | 7.220 | 0 | 0 | 0 |
| Short-term debt | 1.450 | 5.647 | 7.739 | 7.401 | 9.309 | 9.262 | 4.913 |
| Total debt | 7.652 | 10.302 | 12.772 | 7.401 | 9.309 | 9.262 | 4.913 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Unofficial title | Unofficial title | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELLEKILDE HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
Lafendi Invest ApS | Company | 33.3% | 33.3% | 2020 |
| Individual | 25.0% | 25.0% | 2016 | |
PNB Invest ApS | Company | 5.0% | 5.0% | 2020 |
FORTIUS INVEST A/S | Company | 66.7% | 66.7% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Damsgaard Vissing | Unofficial title | 0 companies |
| Jacob Poulsen | Board of Directors | 0 companies |
| Nicolai Kühl | Chairman | 0 companies |