| Revenue | DKK -25K | +12% |
| EBITDA | DKK -25K | -12% |
| Net profit | DKK -24K | +16% |
| Total assets | DKK 22,1M | +89% |
| Equity | DKK 139K | -15% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 2.410 | -12 | -34 | -22 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.410 | -12 | -34 | -22 | -25 |
| Depreciation & amort. | -1.607 | -0 | -0 | -0 | -0 |
| EBIT | 803 | -12 | -34 | -22 | -25 |
| Net financials | -395 | -18 | -11 | -14 | -4 |
| Profit before tax | 408 | -30 | -45 | -36 | -29 |
| Tax | 91 | -7 | -10 | -8 | -5 |
| Net profit | 318 | -24 | -35 | -28 | -24 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 19.289 | 17.266 | 14.254 | 11.704 | 22.085 |
| Equity | 465 | 227 | 192 | 163 | 139 |
| Long-term debt | 16.041 | 13.873 | 10.294 | 7.714 | 18.311 |
| Short-term debt | 2.141 | 2.181 | 2.638 | 2.698 | 2.645 |
| Total debt | 18.181 | 16.055 | 12.931 | 10.412 | 20.956 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
TR Management | Management | 2018 – 2022 |
SO Management | Management | 2016 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2018 – 2022 | |
| Chairman | 2016 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tim Rohde Valbøll | Management | 0 companies |
| Søren Olesen | Management | 0 companies |
| Brian Höyer | Board of Directors | 0 companies |
| Ole Steensbro | Board of Directors | 0 companies |
| Johnny Børge Hansen | Chairman | 0 companies |