| Revenue | DKK 1,6M | +3% |
| EBITDA | DKK -13,2M | +9% |
| Net profit | DKK -14,9M | +7% |
| Total assets | DKK 29,9M | -16% |
| Equity | DKK -12,3M | -120% |
| Employees | 12 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | -938 | -650 | 1.564 | 6.900 | 1.532 | 1.579 |
| Staff expenses | -75 | -1.800 | -5.338 | -10.053 | -15.960 | -14.740 |
| EBITDA | -1.013 | -2.450 | -3.774 | -3.153 | -14.427 | -13.160 |
| Depreciation & amort. | -4 | -12 | -12 | -57 | -0 | -121 |
| EBIT | -1.017 | -2.461 | -3.786 | -3.210 | -14.427 | -13.282 |
| Net financials | -74 | -88 | -63 | -814 | -1.704 | -1.640 |
| Profit before tax | -1.091 | -2.549 | -3.848 | -4.024 | -16.131 | -14.921 |
| Tax | -0 | -0 | -65 | -47 | -0 | -0 |
| Net profit | -1.091 | -2.549 | -3.784 | -3.977 | -16.131 | -14.921 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 2.081 | 3.790 | 13.657 | 28.970 | 35.573 | 29.866 |
| Equity | -55 | 3.195 | 8.492 | 4.515 | -5.602 | -12.302 |
| Long-term debt | 2.000 | 0 | 0 | 5.000 | 5.000 | 5.126 |
| Short-term debt | 136 | 595 | 5.165 | 19.456 | 36.175 | 37.042 |
| Total debt | 2.136 | 595 | 5.165 | 24.456 | 41.175 | 42.168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2023 | — | — |
VN Management | Management | 2017 | — | — |
CP Management | Management | 2018 | — | — |
JW Management | Management | 2022 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
CF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BLAZAR ApS | Company | 66.7% | 66.7% | 2019 |
Willmach ApS | Company | 5.0% | 5.0% | 2019 |
Mourier Capital Holding ApS | Company | 5.0% | 5.0% | 2019 |
KaPo Invest ApS | Company | 15.0% | 15.0% | 2018 |
Brandt Capital Holding ApS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Bengt Mikael Afzelius | Management | 0 companies |
| Vasilij Niiazi Brandt | Management | 0 companies |
| Christopher Paul Day | Management | 0 companies |
| Jonathan William Vilsøe Lowth | Management | 0 companies |
| Lars Kornbech | Chief Executive Officer | 0 companies |
| Christian Francois Vangsted Arnstedt | Chief Executive Officer | 0 companies |
| Pascar Paw Paramasivam | Chairman | 0 companies |