| Revenue | DKK -397K | -158% |
| EBITDA | DKK -1,1M | -1059% |
| Net profit | DKK -1,1M | -1034% |
| Total assets | DKK 158K | -89% |
| Equity | DKK 81K | -93% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 946 | 2.683 | 2.511 | 502 | 505 | 598 | 687 | -397 |
| Staff expenses | -1.272 | -1.975 | -1.497 | -249 | -585 | -610 | -574 | -685 |
| EBITDA | -326 | 709 | 1.014 | 253 | -80 | -12 | 113 | -1.082 |
| Depreciation & amort. | -31 | -46 | -50 | -58 | -30 | -7 | -2 | -0 |
| EBIT | -357 | 662 | 964 | 195 | -110 | -19 | 111 | -1.082 |
| Net financials | 27 | -52 | -39 | 24 | 40 | 40 | 41 | -3 |
| Profit before tax | -330 | 610 | 926 | 219 | -70 | 22 | 152 | -1.085 |
| Tax | -71 | 139 | 206 | 50 | -19 | 5 | 34 | 18 |
| Net profit | -259 | 471 | 719 | 169 | -51 | 16 | 118 | -1.103 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 538 | 2.341 | 2.689 | 1.315 | 1.286 | 1.353 | 1.459 | 158 |
| Equity | -259 | 212 | 932 | 1.100 | 1.049 | 1.065 | 1.183 | 81 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 796 | 1.946 | 1.755 | 215 | 237 | 287 | 276 | 77 |
| Total debt | 796 | 1.946 | 1.755 | 215 | 237 | 287 | 276 | 77 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
DI Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Spring Twenty Management ApS | Company | 50.0% | 50.0% | 2017 |
RAMSGAARD INVEST ApS | Company | 25.0% | 25.0% | 2017 |
Elvar Holding ApS | Company | 10.0% | 10.0% | 2017 |
NCAL HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ethan James Cameron Cooper | Chief Executive Officer | 0 companies |
| Dan Ib Christensen | Management | 0 companies |
| Finn Peder Ramsgaard Hove | Chairman | 0 companies |
| Jacob Strange | Board of Directors | 0 companies |