| Revenue | DKK 60K | -75% |
| EBITDA | DKK -208K | -82% |
| Net profit | DKK -320K | -208% |
| Total assets | DKK 416K | -43% |
| Equity | DKK 18K | -95% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 627 | 475 | 627 | 242 | 60 |
| Staff expenses | -663 | -613 | -674 | -356 | -268 |
| EBITDA | -36 | -138 | -47 | -115 | -208 |
| Depreciation & amort. | -11 | -7 | -0 | -0 | -0 |
| EBIT | -47 | -145 | -47 | -115 | -208 |
| Net financials | -24 | -11 | -5 | -18 | -15 |
| Profit before tax | -70 | -156 | -52 | -133 | -223 |
| Tax | -15 | -34 | -11 | -29 | 97 |
| Net profit | -56 | -121 | -41 | -104 | -320 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.029 | 891 | 993 | 733 | 416 |
| Equity | 204 | 82 | 381 | 338 | 18 |
| Long-term debt | 463 | 75 | 76 | 78 | 0 |
| Short-term debt | 362 | 733 | 536 | 317 | 398 |
| Total debt | 826 | 808 | 612 | 395 | 398 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
TH Chief Executive Officer | Chief Executive Officer | 2021 – 2023 |
AN Management | Management | 2017 – 2018 |
CH Unofficial title | Unofficial title | 2024 – 2025 |
IH Chief Executive Officer | Chief Executive Officer | 2023 – 2024 |
MH Management | Management | 2018 – 2021 |
HF Management | Management | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2018 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15–19.99% | 15–19.99% | 2017 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 100% | 100% | 2023 | |
| Company | 15–19.99% | 15–19.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Holm Hinz | Chief Executive Officer | 0 companies |
| Adam Nederby Falbert | Management | 0 companies |
| Claes Hahn Balle | Unofficial title | 0 companies |
| Isabelle Hammerich | Chief Executive Officer | 0 companies |
| Martin Haugsbyrdt Hinz | Management | 0 companies |
| Henrik Fjordbak | Management | 0 companies |
| Henrik Nielsen | Board of Directors | 0 companies |