| Revenue | DKK 19,5M | -69% |
| EBITDA | DKK -4M | -112% |
| Net profit | DKK -38,5M | -374% |
| Total assets | DKK 116,6M | -26% |
| Equity | DKK 34,1M | -53% |
| Employees | 24 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | -4.994 | 32.002 | 23.607 | 62.881 | 19.510 |
| Staff expenses | -3.541 | -24.405 | -28.390 | -29.935 | -23.514 |
| EBITDA | -8.535 | 7.597 | -4.783 | 32.946 | -4.004 |
| Depreciation & amort. | -0 | -4.293 | -6.175 | -7.769 | -29.893 |
| EBIT | -8.535 | 3.304 | -10.958 | 25.177 | -33.897 |
| Net financials | -159 | -5.099 | -5.830 | -7.154 | -3.723 |
| Profit before tax | -8.694 | -1.795 | -16.788 | 18.023 | -37.620 |
| Tax | -1.878 | -375 | -3.661 | 3.965 | 927 |
| Net profit | -6.817 | -1.421 | -13.127 | 14.058 | -38.547 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 81.540 | 131.728 | 180.426 | 157.970 | 116.639 |
| Equity | 33.183 | 31.763 | 18.636 | 72.694 | 34.147 |
| Long-term debt | 34.558 | 29.074 | 21.995 | 21.233 | 11.514 |
| Short-term debt | 13.799 | 70.891 | 139.795 | 64.043 | 70.978 |
| Total debt | 48.357 | 99.965 | 161.790 | 85.276 | 82.492 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
SB Chief Executive Officer | Chief Executive Officer | 2022 – 2022 |
CD Management | Management | 2019 – 2020 |
JM Chief Executive Officer | Chief Executive Officer | 2020 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
ZW | Board of Directors | 2022 – 2022 |
| Board of Directors | 2017 – 2022 | |
| Board of Directors | 2016 – 2020 | |
| Chairman | 2022 – 2022 | |
| Chairman | 2020 – 2022 | |
| Board of Directors | 2022 – 2022 | |
| Board of Directors | 2017 – 2020 | |
| Chairman | 2016 – 2020 | |
| Board of Directors | 2022 – 2022 | |
| Chairman | 2020 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 90–99.99% | 90–99.99% | 2020 | |
| Individual | 5–9.99% | 5–9.99% | 2016 | |
| Individual | 66.67–89.99% | 66.67–89.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bakmann Madsen | Chief Executive Officer | 0 companies |
| Christian Dehlholm | Management | 0 companies |
| John Morgen Jensen | Chief Executive Officer | 0 companies |
| Zhe Wang | Board of Directors | 0 companies |
| Wentao Zhang | Board of Directors | 0 companies |
| Ulrik Sletten | Board of Directors | 0 companies |
| Ka Kai Fong | Chairman | 0 companies |
| Wei Qing Wang | Chairman | 0 companies |
| Qiang Liu | Board of Directors | 0 companies |
| Qiang Liu | Board of Directors | 0 companies |
| Axel Christian Tesdorpf Castenschiold | Chairman | 0 companies |
| Zhang Wentao | Board of Directors | 0 companies |
| Erik Trock-Jansen | Chairman | 0 companies |