| Revenue | DKK -7K | -89% |
| EBITDA | DKK -7K | +91% |
| Net profit | DKK -13K | +85% |
| Total assets | DKK 124K | -7% |
| Equity | DKK -61K | -27% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|
| Revenue | -33 | -1.188 | -66 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -33 | -1.188 | -80 | -7 |
| Depreciation & amort. | -15 | -125 | -0 | -0 |
| EBIT | -48 | -1.313 | -80 | -7 |
| Net financials | -2 | 1 | -7 | -6 |
| Profit before tax | -50 | -1.311 | -87 | -13 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -50 | -1.311 | -87 | -13 |
| Item | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|
| Total assets | 307 | 100 | 134 | 124 |
| Equity | 300 | 38 | -48 | -61 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 62 | 182 | 186 |
| Total debt | 8 | 62 | 182 | 186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2016 | — | — |
NE Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
ET Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WAP HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
AEY ApS | Company | 15.0% | 15.0% | 2018 |
WIMA HOLDING ApS | Company | 15.0% | 15.0% | 2018 |
NICOLAI ELMQVIST HOLDING ApS | Company | 66.7% | 66.7% | 2019 |
Totalraket ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Bank Thomsen | Management | 0 companies |
| Nicolai Elmqvist | Chief Executive Officer | 0 companies |
| Esben Thorving Bjerregaard | Management | 0 companies |
| Caspar Høgh | Board of Directors | 0 companies |
| Simon Lennet | Board of Directors | 0 companies |
| Jack Veilgaard Hjeronymus | Board of Directors | 0 companies |