| Revenue | DKK -100K | -93% |
| EBITDA | DKK -3,7M | -26% |
| Net profit | DKK -6,3M | -490% |
| Total assets | DKK 1,2M | -72% |
| Equity | DKK -5,3M | -296% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | -233 | -905 | -1.062 | -1.409 | -1.537 | -100 |
| Staff expenses | -651 | -1.424 | -996 | -1.334 | -1.400 | -3.608 |
| EBITDA | -884 | -2.329 | -2.057 | -2.743 | -2.936 | -3.708 |
| Depreciation & amort. | -9 | -49 | -201 | -412 | -800 | -3.000 |
| EBIT | -894 | -2.378 | -2.258 | -3.155 | -3.736 | -6.709 |
| Net financials | -0 | -6 | -1 | -40 | 6.220 | -234 |
| Profit before tax | -894 | -2.385 | -2.259 | -3.195 | 2.483 | -6.943 |
| Tax | -0 | -0 | -0 | -0 | 871 | -656 |
| Net profit | -894 | -2.385 | -2.259 | -3.195 | 1.612 | -6.287 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 512 | 467 | 1.630 | 2.109 | 4.192 | 1.172 |
| Equity | 106 | -1.928 | -2.537 | -5.481 | -1.349 | -5.339 |
| Long-term debt | 0 | 0 | 27 | 834 | 814 | 4.874 |
| Short-term debt | 406 | 2.395 | 4.139 | 6.756 | 3.855 | 1.419 |
| Total debt | 406 | 2.395 | 4.166 | 7.590 | 4.670 | 6.293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2017 | — | — |
NN Management | Management | 2017 | — | — |
HJ Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IN-SPITE Holding ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 15.0% | 15.0% | 2022 | |
Nina Nørgaard Jacobsen Holding ApS | Company | 25.0% | 25.0% | 2021 |
Jabiri Holding ApS | Company | 25.0% | 25.0% | 2021 |
RØNNEHØJ ApS | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Seir Bendix | Management | 0 companies |
| Nina Nørgaard Jacobsen | Management | 0 companies |
| Helle Jabiri Fris Falck | Management | 0 companies |
| Denise Marie Colella | Board of Directors | 0 companies |
| Richard Mark Ashton | Board of Directors | 0 companies |
| Jens Hakon Christensen | Chairman | 0 companies |
| James Anthony Edward Trunk | Board of Directors | 0 companies |
| Brian Daniel Jacobsen | Board of Directors | 0 companies |