| Revenue | DKK -561K | -144% |
| EBITDA | DKK -2,5M | -801% |
| Net profit | DKK -6,5M | -1155% |
| Total assets | DKK 116K | -98% |
| Equity | DKK -6,1M | -1580% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Revenue | -69 | -332 | 663 | 400 | 1.533 | 1.277 | -561 |
| Staff expenses | -0 | -24 | -720 | -1.654 | -1.798 | -920 | -1.947 |
| EBITDA | -69 | -356 | -56 | -1.254 | -265 | 358 | -2.508 |
| Depreciation & amort. | -0 | -0 | -629 | -848 | -850 | -850 | -3.905 |
| EBIT | -69 | -356 | -685 | -2.102 | -1.115 | -493 | -6.413 |
| Net financials | -17 | -65 | -143 | -155 | -231 | -167 | -119 |
| Profit before tax | -86 | -421 | -829 | -2.257 | -1.347 | -660 | -6.532 |
| Tax | -19 | -93 | -182 | -500 | -338 | -145 | -69 |
| Net profit | -67 | -329 | -647 | -1.757 | -1.009 | -515 | -6.463 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.475 | 3.341 | 3.792 | 4.173 | 3.876 | 4.713 | 116 |
| Equity | 433 | 104 | -527 | -1.284 | -2.293 | 409 | -6.054 |
| Long-term debt | 0 | 0 | 0 | 59 | 43 | 105 | 0 |
| Short-term debt | 1.042 | 3.191 | 4.042 | 5.398 | 6.126 | 4.130 | 6.170 |
| Total debt | 1.042 | 3.191 | 4.042 | 5.457 | 6.169 | 4.235 | 6.170 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
HG Management | Management | 2016 | — | — |
UB Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS WØRZNER HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
Tabaluga Holding ApS | Company | 25.0% | 25.0% | 2018 |
Skamris Holding ApS | Company | 10.0% | 10.0% | 2021 |
ATEDU HOLDING APS | Company | 50.0% | 50.0% | 2021 |
UBK Holding ApS | Company | 10.0% | 10.0% | 2021 |
ANDERSEN ADVISORY GROUP A/S | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Nordby Skamris | Chief Executive Officer | 0 companies |
| Helle Gry Rasmussen | Management | 0 companies |
| Ulrik Beck Kannegaard | Management | 0 companies |
| Lars Wørzner | Board of Directors | 0 companies |
| Ove Vestergaard | Board of Directors | 0 companies |
| Camilla Rygaard-Hjalsted | Chairman | 0 companies |
| Henrik Bjørn Rasmussen | Board of Directors | 0 companies |
| Christian Petersen Aaholm | Deputy Chairman | 0 companies |
| Mads Crone Togsverd | Board of Directors | 0 companies |
| Michael Moesgaard Andersen | Chairman | 0 companies |
| Betina Rehné | Board of Directors | 0 companies |
| Søren Elmann Ingerslev | Chairman | 0 companies |