| Revenue | DKK 889K | -29% |
| EBITDA | DKK 131K | -41% |
| Net profit | DKK 58K | -57% |
| Total assets | DKK 654K | +37% |
| Equity | DKK 304K | +23% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|
| Revenue | 145 | 1.062 | 1.245 | 889 |
| Staff expenses | -57 | -990 | -1.022 | -758 |
| EBITDA | 88 | 72 | 222 | 131 |
| Depreciation & amort. | -6 | -9 | -46 | -54 |
| EBIT | 82 | 63 | 176 | 77 |
| Net financials | 0 | -1 | -2 | -2 |
| Profit before tax | 82 | 62 | 174 | 75 |
| Tax | 18 | 14 | 39 | 18 |
| Net profit | 64 | 48 | 135 | 58 |
| Item | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|
| Total assets | 164 | 345 | 477 | 654 |
| Equity | 64 | 112 | 247 | 304 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 98 | 226 | 225 | 348 |
| Total debt | 98 | 226 | 225 | 348 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
VS Management | Management | 2016 – 2020 |
JT Management | Management | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2019 – 2020 | |
| Chairman | 2018 – 2019 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 100% | 100% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 100% | 100% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Valdemar Shin Sato Kühl | Management | 0 companies |
| Jonas Torp Laurien | Management | 0 companies |
| Tue Svalholm Beck | Chairman | 0 companies |
| Christian Clemmensen Møller | Chairman | 0 companies |
| Jonas Roholt Waaben | Board of Directors | 0 companies |
| Thorsten Schjødt | Board of Directors | 0 companies |