| Revenue | DKK -109K | -1% |
| EBITDA | DKK -199K | +67% |
| Net profit | DKK -206K | +82% |
| Total assets | DKK 16K | -90% |
| Equity | DKK -1,9M | -12% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | -130 | -231 | -213 | -110 | -109 |
| Staff expenses | -10 | -0 | -134 | -494 | -2 |
| EBITDA | -140 | -231 | -347 | -603 | -199 |
| Depreciation & amort. | -0 | -0 | -1 | -547 | -5 |
| EBIT | -140 | -231 | -348 | -1.150 | -204 |
| Net financials | -3 | -3 | -5 | -2 | -2 |
| Profit before tax | -142 | -234 | -353 | -1.152 | -207 |
| Tax | -31 | -46 | -84 | 14 | -1 |
| Net profit | -111 | -188 | -269 | -1.165 | -206 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 18 | 304 | 808 | 162 | 16 |
| Equity | -61 | -250 | -519 | -1.684 | -1.890 |
| Long-term debt | 0 | 504 | 1.269 | 1.736 | 1.684 |
| Short-term debt | 80 | 49 | 57 | 109 | 222 |
| Total debt | 80 | 553 | 1.327 | 1.845 | 1.906 |
| 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 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2019 | |
| Individual | 25.0% | 25.0% | 2018 | |
CFG Holding ApS | Company | 10.0% | 10.0% | 2018 |
Holipass Holding ApS | Company | 100.0% | 100.0% | 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 |
| Christian Falberg | Chairman | 0 companies |
| Thomas Pedersen | Board of Directors | 0 companies |