| Revenue | DKK -3M | +110% |
| EBITDA | DKK -10,9M | -135% |
| Net profit | DKK -17,3M | -106% |
| Total assets | DKK 25M | -36% |
| Equity | DKK 4,8M | -78% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -48 | -233 | -953 | -1.594 | -1.524 | -2.684 | -1.430 | -3.002 |
| Staff expenses | -0 | -439 | -974 | -990 | -880 | -1.309 | -3.201 | -7.897 |
| EBITDA | -48 | -672 | -1.927 | -2.583 | -2.404 | -3.993 | -4.631 | -10.899 |
| Depreciation & amort. | -0 | -8 | -115 | -492 | -536 | -2.899 | -5.972 | -5.806 |
| EBIT | -48 | -681 | -2.043 | -3.076 | -2.940 | -6.892 | -10.603 | -16.705 |
| Net financials | 0 | -9 | -38 | -195 | -297 | -658 | -651 | -1.018 |
| Profit before tax | -48 | -689 | -2.080 | -3.271 | -3.237 | -7.550 | -11.254 | -17.724 |
| Tax | -10 | -152 | -469 | -709 | -1.066 | -2.423 | -2.824 | -375 |
| Net profit | -37 | -538 | -1.612 | -2.563 | -2.171 | -5.128 | -8.430 | -17.349 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.158 | 3.482 | 9.049 | 18.556 | 25.127 | 33.883 | 39.014 | 24.987 |
| Equity | 713 | 2.479 | 7.161 | 12.098 | 11.638 | 17.111 | 21.608 | 4.840 |
| Long-term debt | 0 | 769 | 175 | 3.814 | 10.572 | 11.168 | 15.716 | 8.674 |
| Short-term debt | 390 | 43 | 1.093 | 1.097 | 1.239 | 3.896 | 1.315 | 11.473 |
| Total debt | 390 | 812 | 1.268 | 4.911 | 11.811 | 15.064 | 17.031 | 20.147 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2016 | — | — |
VR Management | Management | 2016 | — | — |
NB Management | Management | 2016 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MANGUS HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
EMLIKA ApS | Company | 20.0% | 20.0% | 2024 |
EIA Holding ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2017 | |
Viktor Pedersen Holding ApS | Company | 10.0% | 10.0% | 2024 |
Nordic Eye K/S | Company | 10.0% | 10.0% | 2022 |
Nikolai Brix Lindholm Holding ApS | Company | 10.0% | 10.0% | 2022 |
Xtel Wireless ApS | Company | 5.0% | 5.0% | 2017 |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2022 |
Muster Mark's Holding ApS | Company | 10.0% | 10.0% | 2024 |
| Individual | 10.0% | 10.0% | 2024 | |
Morten Møgelmose Holding ApS | Company | 10.0% | 10.0% | 2022 |
Oliver Mikaelsen Invest ApS | Company | 5.0% | 5.0% | 2022 |
Casper Schrøder Holding ApS | Company | 10.0% | 10.0% | 2022 |
FRIHEDEN INVEST A/S | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Schrøder Sørensen | Management | 0 companies |
| Viktor Ramsdahl Pedersen | Management | 0 companies |
| Nikolai Brix Lindholm | Management | 0 companies |
| Morten Møgelmose | Chief Executive Officer | 0 companies |
| Allan Muff | Chairman | 0 companies |
| Laust Johan Johnsen | Board of Directors | 0 companies |
| Jesper Magnus Høilund | Board of Directors | 0 companies |
| Michael Tandrup | Board of Directors | 0 companies |
| Christoffer Martinsen-Kønigsfeldt | Chairman | 0 companies |
| Alberte Schmidt Koefoed | Board of Directors | 0 companies |
| Helle Lund Uth | Board of Directors | 0 companies |
| Jacob Graubæk Houlberg | Board of Directors | 0 companies |
| Mads Shaw Mønster | Board of Directors | 0 companies |
| Joakim Vilhelm Warnøe | Board of Directors | 0 companies |
| Martin Jørgensen | Board of Directors | 0 companies |
| Anders Bach Waagstein | Board of Directors | 0 companies |
| Martin Oliver Madsen | Chairman | 0 companies |