| Revenue | DKK -126K | -91% |
| EBITDA | DKK -126K | +92% |
| Net profit | DKK -190K | +85% |
| Total assets | DKK 24K | -95% |
| Equity | DKK -1,2M | -19% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 79 | 1.381 | 27 | -1.433 | -126 |
| Staff expenses | -0 | -1.310 | -1.053 | -105 | -0 |
| EBITDA | 79 | 51 | -1.032 | -1.538 | -126 |
| Depreciation & amort. | -0 | -40 | -37 | -12 | -0 |
| EBIT | 79 | 11 | -1.069 | -1.550 | -126 |
| Net financials | -57 | -6 | -16 | -30 | -1 |
| Profit before tax | 22 | 17 | -1.086 | -1.580 | -127 |
| Tax | 5 | 4 | -239 | -348 | 63 |
| Net profit | 17 | 14 | -847 | -1.233 | -190 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 2.219 | 4.507 | 1.752 | 474 | 24 |
| Equity | 72 | 1.086 | 239 | -994 | -1.184 |
| Long-term debt | 0 | 212 | 118 | 0 | 0 |
| Short-term debt | 2.142 | 35 | 19 | 0 | 1.208 |
| Total debt | 2.142 | 2.874 | 1.511 | 1.468 | 1.208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2016 | — | — |
AB Unofficial title | Unofficial title | 2021 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S.K.G. Holding ApS | Company | 5.0% | 5.0% | 2018 |
VIVA & Co. A/S | Company | 100.0% | 100.0% | 2019 |
Olin Nygaard Holding ApS | Company | 15.0% | 15.0% | 2018 |
TC HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
Rubin Holding Sejs ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Christopher Stensbjerg | Management | 0 companies |
| Anders Braad | Unofficial title | 0 companies |
| Jonas Dørken | Chief Executive Officer | 0 companies |
| Søren Ulrik Toft-Jensen | Board of Directors | 0 companies |
| Lars Søgaard | Chairman | 0 companies |
| Steffen Pasgaard | Chairman | 0 companies |
| Niels Anders Olin Nygaard | Chairman | 0 companies |
| Søren Krogh Gæmelke | Board of Directors | 0 companies |