| Revenue | DKK -169K | +145% |
| EBITDA | DKK -301K | +41% |
| Net profit | DKK -317K | +24% |
| Total assets | DKK 625K | -14% |
| Equity | DKK 500K | +149% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 287 | -87 | -148 | -69 | -169 |
| Staff expenses | -722 | -628 | -30 | -438 | -132 |
| EBITDA | -435 | -715 | -179 | -507 | -301 |
| Depreciation & amort. | -21 | -21 | -21 | -22 | -105 |
| EBIT | -456 | -736 | -199 | -530 | -406 |
| Net financials | -1 | -0 | -0 | -1 | -0 |
| Profit before tax | -457 | -736 | -200 | -530 | -407 |
| Tax | -98 | -158 | -41 | -113 | -89 |
| Net profit | -359 | -578 | -158 | -417 | -317 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 776 | 735 | 606 | 723 | 625 |
| Equity | 141 | -437 | -595 | -1.012 | 500 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 635 | 1.171 | 1.198 | 1.733 | 125 |
| Total debt | 635 | 1.171 | 1.198 | 1.733 | 125 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
HN Management | Management | 2016 – 2024 |
MH Management | Management | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2016 – 2024 | |
| Board of Directors | 2017 – 2024 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2016 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Hong Nhat Thanh Frost | Management | 0 companies |
| Martin Hav | Management | 0 companies |
| Thi Minh Lai | Board of Directors | 0 companies |
| Martin Neil White Frost | Board of Directors | 0 companies |
| Lise Frost | Board of Directors | 0 companies |
| Erik Jensen | Board of Directors | 0 companies |
| Susanne Buch Hav | Board of Directors | 0 companies |
| Henrik Kelkelund Thorsen | Chairman | 0 companies |