| Revenue | DKK 249K | +16% |
| EBITDA | DKK -228K | -11% |
| Net profit | DKK -2,4M | -38% |
| Total assets | DKK 658K | -75% |
| Equity | DKK -5,2M | -83% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Revenue | -406 | -339 | -446 | -1.012 | -297 | 214 | 249 |
| Staff expenses | -86 | -260 | -843 | -1.343 | -773 | -419 | -476 |
| EBITDA | -492 | -598 | -1.289 | -2.354 | -1.070 | -205 | -228 |
| Depreciation & amort. | -12 | -113 | -304 | -604 | -890 | -1.038 | -1.668 |
| EBIT | -504 | -712 | -1.593 | -2.958 | -1.961 | -1.242 | -1.896 |
| Net financials | -114 | -185 | -305 | -476 | -405 | -485 | -458 |
| Profit before tax | -346 | -504 | -1.898 | -3.434 | -2.365 | -1.728 | -2.354 |
| Tax | 136 | 197 | -346 | -267 | -178 | -21 | -0 |
| Net profit | -482 | -701 | -1.553 | -3.167 | -2.187 | -1.707 | -2.354 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.818 | 2.345 | 3.926 | 5.787 | 3.803 | 2.611 | 658 |
| Equity | 568 | -132 | -260 | 1.073 | -1.115 | -2.822 | -5.176 |
| Long-term debt | 963 | 2.035 | 3.619 | 3.862 | 3.021 | 4.349 | 5.086 |
| Short-term debt | 184 | 355 | 568 | 852 | 1.897 | 1.085 | 748 |
| Total debt | 1.147 | 2.390 | 4.186 | 4.714 | 4.917 | 5.433 | 5.834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MN Management | Management | 2016 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CO Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ARMSE INVEST ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 100.0% | 100.0% | 2021 | |
GrowthVoodoo Consult ApS | Company | 5.0% | 5.0% | 2019 |
Grønbjerg/Noe Holding ApS | Company | 33.3% | 33.3% | 2018 |
JK INVEST ApS | Company | 5.0% | 5.0% | 2016 |
ZYNERGY ApS | Company | 15.0% | 15.0% | 2021 |
Weddings4ever Aps | Company | 33.3% | 33.3% | 2021 |
WeMarket A/S | Company | 5.0% | 5.0% | 2016 |
LINDEMANN HOLDING ApS | Company | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Vachet Rasmussen | Chief Executive Officer | 0 companies |
| Michael Noe Ulnits | Management | 0 companies |
| Johan Bengtsson | Chief Executive Officer | 0 companies |
| Casper Odgaard Grønbjerg | Chief Executive Officer | 0 companies |
| Tina Charlotte Jonassen | Board of Directors | 0 companies |
| Claes-Åke Hultin | Board of Directors | 0 companies |
| Jens Kyhnæb | Chairman | 0 companies |
| Karen Skriver | Chairman | 0 companies |
| Søren Lindemann | Board of Directors | 0 companies |
| Flemming Frandsen | Chairman | 0 companies |
| Thomas Kronow Thrysøe | Board of Directors | 0 companies |
| Mikkel Keller Stubkjær | Board of Directors | 0 companies |
| Jesper Munkholm | Chairman | 0 companies |
| Anna Marie Hejlsberg | Board of Directors | 0 companies |