| Revenue | DKK -23,8M | +108% |
| EBITDA | DKK -42,1M | -51% |
| Net profit | DKK -45,2M | -33% |
| Total assets | DKK 73,4M | +55% |
| Equity | DKK -18,5M | -169% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | -2.408 | -7.389 | -13.117 | -8.431 | -11.409 | -23.763 |
| Staff expenses | -939 | -3.997 | -10.870 | -13.176 | -16.598 | -18.116 |
| EBITDA | -3.348 | -11.385 | -23.987 | -21.606 | -28.004 | -42.148 |
| Depreciation & amort. | -186 | -771 | -2.579 | -3.116 | -3.289 | -2.879 |
| EBIT | -3.534 | -12.157 | -26.567 | -24.722 | -31.292 | -45.027 |
| Net financials | -240 | -333 | -533 | -2.148 | -1.050 | -180 |
| Profit before tax | -1.667 | -10.548 | -27.100 | -26.870 | -32.343 | -45.206 |
| Tax | 1.053 | 970 | -1.037 | 222 | 1.521 | -0 |
| Net profit | -2.720 | -11.519 | -26.063 | -27.093 | -33.864 | -45.206 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 9.878 | 37.345 | 47.064 | 56.294 | 47.301 | 73.409 |
| Equity | -2.016 | 34.648 | 8.733 | 44.712 | 26.686 | -18.521 |
| Long-term debt | 11.581 | 0 | 35.431 | 6.956 | 18.298 | 64.280 |
| Short-term debt | 313 | 2.697 | 2.900 | 4.626 | 2.317 | 27.650 |
| Total debt | 11.894 | 2.697 | 38.331 | 11.583 | 20.615 | 91.930 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vildmark ApS | Company | 20.0% | 20.0% | 2023 |
Sulten ApS | Company | 20.0% | 20.0% | 2018 |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2018 | |
| Individual | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| JR Johnson | Board of Directors | 0 companies |
| Thomas Dare | Board of Directors | 0 companies |