| Revenue | DKK -71K | -101% |
| EBITDA | DKK -8,7M | -1222% |
| Net profit | DKK -13,4M | -3318% |
| Total assets | DKK 28,6M | +32% |
| Equity | DKK -9,7M | -356% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 5.000 | 3.568 | 5.760 | 6.064 | -71 |
| Staff expenses | -1.485 | -1.798 | -2.760 | -4.726 | -8.678 |
| EBITDA | 3.515 | 1.771 | 3.000 | -662 | -8.749 |
| Depreciation & amort. | -0 | -0 | -7 | -9 | -196 |
| EBIT | 3.515 | 1.771 | 2.993 | -671 | -8.944 |
| Net financials | -317 | -606 | 230 | 1.210 | -6.844 |
| Profit before tax | 3.198 | 1.165 | 3.222 | 539 | -15.788 |
| Tax | 719 | 260 | 710 | 121 | -2.351 |
| Net profit | 2.479 | 905 | 2.512 | 418 | -13.437 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 16.961 | 31.086 | 21.590 | 21.581 | 28.573 |
| Equity | 2.979 | 3.248 | 5.761 | 3.775 | -9.662 |
| Long-term debt | 6.591 | 11.752 | 9.051 | 7.158 | 5.671 |
| Short-term debt | 6.622 | 15.869 | 6.381 | 10.648 | 32.564 |
| Total debt | 13.213 | 27.621 | 15.432 | 17.806 | 38.235 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
JS Management | Management | 2016 – 2023 |
CK Management | Management | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2016 – 2022 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2022 – 2022 | |
| Board of Directors | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Søberg | Management | 0 companies |
| Christopher Kjær | Management | 0 companies |
| Jacob Uldall Schultz | Chairman | 0 companies |
| Michael Kaa Andersen | Board of Directors | 0 companies |
| Katty Busack | Board of Directors | 0 companies |
| Hannibal Busack Søberg | Board of Directors | 0 companies |