| Revenue | DKK -32K | +74% |
| EBITDA | DKK 77K | +522% |
| Net profit | DKK 23K | +102% |
| Total assets | DKK 56K | +2762% |
| Equity | DKK -682K | +3% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | -3 | -22 | -6 | -18 | -32 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -22 | -6 | -18 | 77 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -22 | -6 | -18 | 77 |
| Net financials | -100 | -241 | -278 | -1.137 | -54 |
| Profit before tax | -53 | -263 | -284 | -1.155 | 23 |
| Tax | -1 | -57 | -63 | 121 | -0 |
| Net profit | -52 | -205 | -221 | -1.276 | 23 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 1 | 798 | 858 | 2 | 56 |
| Equity | -2 | 792 | 571 | -704 | -682 |
| Long-term debt | -1 | 0 | 280 | 700 | 700 |
| Short-term debt | 3 | 6 | 6 | 6 | 38 |
| Total debt | 3 | 6 | 286 | 706 | 738 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TL Management | Management | 2018 | — | — |
KM Unofficial title | Unofficial title | 2020 | — | — |
AD Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LYST INVEST ApS | Company | 10.0% | 10.0% | 2018 |
BÜCHLER HOLDING ApS | Company | 0.0% | 5.0% | 2018 |
TELLOS ApS | Company | 20.0% | 20.0% | 2017 |
DRYPNER ApS | Company | 0.0% | 5.0% | 2017 |
| Individual | 5.0% | 5.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2017 | |
INVESTERINGSSELSKABET AF 4/2 2011 ApS | Company | 0.0% | 5.0% | 2018 |
Slavensky Holding ApS | Company | 5.0% | 0.0% | 2018 |
| Individual | 10.0% | 10.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2018 | |
TP INVEST DK ApS | Company | 33.3% | 33.3% | 2019 |
CFG Holding ApS | Company | 10.0% | 10.0% | 2018 |
Lafrepe Holding ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Andersen | Chief Executive Officer | 0 companies |
| Torben Lyst | Management | 0 companies |
| Karsten Madsen | Unofficial title | 0 companies |
| Anne Dorthe Hald Lloyd-Castello | Chief Executive Officer | 0 companies |
| Andreas Slavensky | Board of Directors | 0 companies |
| Thomas Pedersen | Board of Directors | 0 companies |