| Revenue | DKK -74K | +197% |
| EBITDA | DKK -74K | -197% |
| Net profit | DKK -5M | -165% |
| Total assets | DKK 72,1M | +22% |
| Equity | DKK 64,5M | +36% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|
| Revenue | -197 | -35 | -25 | -74 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -197 | 13.578 | -25 | -74 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -197 | 13.578 | -25 | -74 |
| Net financials | 687 | -974 | 7.593 | -4.939 |
| Profit before tax | 490 | 12.604 | 7.568 | -5.013 |
| Tax | 76 | -181 | -128 | -30 |
| Net profit | 415 | 12.785 | 7.696 | -4.983 |
| Item | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|
| Total assets | 40.608 | 53.636 | 59.125 | 72.118 |
| Equity | 26.950 | 39.735 | 47.430 | 64.478 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 13.658 | 13.901 | 11.694 | 7.640 |
| Total debt | 13.658 | 13.901 | 11.694 | 7.640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2020 | — | — |
HL Management | Management | 2017 | — | — |
LF Management | Management | 2020 | — | — |
TE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SF MANAGEMENT ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 100.0% | 100.0% | 2017 | |
DK Cornerstone HoldCo ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Holger Leonhard Zilleken | Management | 0 companies |
| Henrik Lið | Management | 0 companies |
| Leif Frederik Ingemar Söderlund | Management | 0 companies |
| Thomas Esben Khan | Chief Executive Officer | 0 companies |
| Kristian Foss | Board of Directors | 0 companies |
| Henrik Skriver | Board of Directors | 0 companies |
| Zheng Yao | Board of Directors | 0 companies |
| Kevin Jeremiah Cahill | Chairman | 0 companies |