| Revenue | DKK 963K | -91% |
| EBITDA | DKK -30,6M | -119% |
| Net profit | DKK -37,4M | -130% |
| Total assets | DKK 22,5M | -54% |
| Equity | DKK -13,8M | -220% |
| Employees | 8 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | 899 | 6.735 | 11.072 | 8.128 | 10.222 | 963 |
| Staff expenses | -832 | -4.232 | -8.268 | -14.701 | -24.224 | -31.557 |
| EBITDA | 67 | 2.504 | 2.803 | -6.573 | -14.001 | -30.594 |
| Depreciation & amort. | -1 | -41 | -519 | -1.082 | -3.431 | -4.995 |
| EBIT | 66 | 2.463 | 2.285 | -7.655 | -17.433 | -35.589 |
| Net financials | -4 | -1 | -4 | -267 | -1.871 | -1.805 |
| Profit before tax | 62 | 2.462 | 2.281 | -7.922 | -19.303 | -37.394 |
| Tax | 14 | 542 | 613 | -2.221 | -3.038 | -0 |
| Net profit | 49 | 1.920 | 1.668 | -5.701 | -16.265 | -37.394 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 1.575 | 4.278 | 6.653 | 32.295 | 48.441 | 22.476 |
| Equity | 549 | 2.495 | 4.163 | 20.463 | 11.548 | -13.847 |
| Long-term debt | 0 | 0 | 273 | 6.855 | 25.948 | 27.967 |
| Short-term debt | 1.025 | 1.779 | 1.429 | 4.571 | 10.946 | 8.356 |
| Total debt | 1.025 | 1.779 | 1.702 | 11.425 | 36.894 | 36.323 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2018 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Enware ApS | Company | 15.0% | 15.0% | 2022 |
JA ENGDAL ApS | Company | 5.0% | 5.0% | 2018 |
SINDRE ApS | Company | 50.0% | 50.0% | 2023 |
Seed Capital Denmark IV K/S | Company | 20.0% | 20.0% | 2021 |
NUMOR II ApS | Company | 5.0% | 5.0% | 2020 |
NUMOR ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Toftdahl Nielsen | Management | 0 companies |
| Jeppe Klausen | Chief Executive Officer | 0 companies |
| Louise-Lotte Kloster | Board of Directors | 0 companies |
| Peter Mühlendorph Egehoved | Board of Directors | 0 companies |
| Niels Ulrik Mortensen | Chairman | 0 companies |
| Finn Fabricius | Board of Directors | 0 companies |
| Peter Granild Colsted | Board of Directors | 0 companies |
| Hans Agerlin Petersen | Board of Directors | 0 companies |
| Christian Lund | Board of Directors | 0 companies |