| Revenue | DKK 1,6M | +96% |
| EBITDA | DKK -161K | +89% |
| Net profit | DKK -1,8M | +32% |
| Total assets | DKK 5,5M | -15% |
| Equity | DKK 1,6M | -40% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | -1.459 | -2.331 | -350 | 1.036 | 815 | 1.596 |
| Staff expenses | -733 | -872 | -1.241 | -2.807 | -2.265 | -1.756 |
| EBITDA | -2.192 | -3.204 | -1.601 | -1.771 | -1.450 | -161 |
| Depreciation & amort. | -148 | -369 | -760 | -1.174 | -1.634 | -1.847 |
| EBIT | -2.340 | -3.572 | -2.361 | -2.945 | -3.084 | -2.008 |
| Net financials | -52 | -154 | -43 | -136 | -162 | -134 |
| Profit before tax | -2.392 | -3.727 | -2.404 | -3.046 | -3.205 | -2.120 |
| Tax | -274 | -628 | -404 | -651 | -491 | -284 |
| Net profit | -2.118 | -3.098 | -2.000 | -2.395 | -2.713 | -1.836 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 1.887 | 4.026 | 4.934 | 6.423 | 6.533 | 5.531 |
| Equity | -2.071 | 3.431 | 4.331 | 3.235 | 2.712 | 1.637 |
| Long-term debt | 0 | 0 | 79 | 2.166 | 2.638 | 2.294 |
| Short-term debt | 3.958 | 595 | 524 | 1.021 | 1.183 | 1.601 |
| Total debt | 3.958 | 595 | 603 | 3.187 | 3.821 | 3.895 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
SØ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
CN Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Byrd Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Westphal Stephensen | Chief Executive Officer | 0 companies |
| Søren Ølund Friis | Chief Executive Officer | 0 companies |
| Christian Nicolai Thiesen | Management | 0 companies |
| Anders Eikemo Thorgaard | Chairman | 0 companies |
| Mikkel Emil Reymann Stephensen | Chairman | 0 companies |
| Mads Holst | Chairman | 0 companies |
| Niels Otto Thiesen | Board of Directors | 0 companies |