| Revenue | DKK -5,9M | -16% |
| EBITDA | DKK -7,6M | +3% |
| Net profit | DKK -13,7M | -60% |
| Total assets | DKK 8,9M | +195% |
| Equity | DKK 191K | +104% |
| Employees | 7 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | 3 | 68 | -1.277 | -443 | -7.008 | -5.855 |
| Staff expenses | -0 | -0 | -144 | -456 | -804 | -1.726 |
| EBITDA | 1 | -13 | -1.422 | -899 | -7.812 | -7.582 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1 | -13 | -1.422 | -899 | -7.812 | -7.582 |
| Net financials | -1 | 17 | -9 | -392 | -1.933 | -8.319 |
| Profit before tax | -0 | 4 | -1.430 | -1.292 | -9.745 | -15.901 |
| Tax | -0 | 1 | -0 | -400 | -1.128 | -2.152 |
| Net profit | -0 | 3 | -1.430 | -891 | -8.618 | -13.749 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 50 | 172 | 704 | 1.651 | 3.016 | 8.911 |
| Equity | 30 | 146 | 128 | 104 | -5.453 | 191 |
| Long-term debt | 21 | 0 | 0 | 16 | 4.546 | 4.467 |
| Short-term debt | 0 | 26 | 576 | 1.531 | 3.923 | 4.253 |
| Total debt | 21 | 26 | 576 | 1.547 | 8.469 | 8.720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SV Management | Management | 2021 | — | — |
FB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CASPER BLOM ApS | Company | 5.0% | 5.0% | 2018 |
PSD Venture I ApS | Company | 5.0% | 5.0% | 2021 |
Passable Invest ApS | Company | 10.0% | 20.0% | 2018 |
MØLLE HOLDING ApS | Company | 5.0% | 0.0% | 2019 |
Mule Scott Struve Holdings ApS | Company | 15.0% | 15.0% | 2021 |
| Individual | 15.0% | 15.0% | 2017 | |
JULIUS LANGKILDE HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
| Individual | 5.0% | 0.0% | 2017 | |
| Individual | 33.3% | 33.3% | 2017 | |
CLAUSEN ENGINEERING ApS | Company | 5.0% | 5.0% | 2021 |
AMDRUP HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
Majbak Invest ApS | Company | 5.0% | 0.0% | 2019 |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Valentin | Management | 0 companies |
| Frederik Bøttcher Thyssen | Management | 0 companies |
| Christopher Olszowski Heshe | Chairman | 0 companies |
| Kasper Mule Scott Struve | Chairman | 0 companies |
| Casper Blom | Board of Directors | 0 companies |
| Oliver Amdrup-Chamby | Board of Directors | 0 companies |
| Peter Soldbro Dubin | Board of Directors | 0 companies |
| Morten Frost Norgreen | Board of Directors | 0 companies |