| Revenue | DKK -208K | +23% |
| EBITDA | DKK -2,4M | -115% |
| Net profit | DKK -2,8M | -173% |
| Total assets | DKK 7,9M | +31% |
| Equity | DKK 2,4M | +104% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| Revenue | -551 | 305 | -169 | -208 |
| Staff expenses | -321 | -0 | -945 | -2.184 |
| EBITDA | -872 | 305 | -1.114 | -2.392 |
| Depreciation & amort. | -0 | -0 | -214 | -249 |
| EBIT | -872 | 305 | -1.328 | -2.641 |
| Net financials | -0 | -0 | -142 | -229 |
| Profit before tax | -872 | 305 | -1.470 | -2.870 |
| Tax | -193 | 69 | -433 | -36 |
| Net profit | -678 | 236 | -1.037 | -2.834 |
| Item | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| Total assets | 243 | 932 | 5.982 | 7.850 |
| Equity | 122 | 357 | 1.170 | 2.387 |
| Long-term debt | 0 | 0 | 4.604 | 4.825 |
| Short-term debt | 122 | 408 | 171 | 498 |
| Total debt | 122 | 408 | 4.775 | 5.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TT Management | Management | 2018 | — | — |
PC Management | Management | 2018 | — | — |
NP Management | Management | 2020 | — | — |
WR Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nicholas Breuning Holding ApS | Company | 5.0% | 5.0% | 2020 |
Thomtorn Holding ApS | Company | 33.3% | 33.3% | 2022 |
AACE IVS | Company | 25.0% | 25.0% | 2018 |
PCJ Holding IVS | Company | 33.3% | 33.3% | 2018 |
| Individual | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Tornerup | Management | 0 companies |
| Per Christensen Jackson | Management | 0 companies |
| Nicklas Pyrdol | Management | 0 companies |
| William Ross Clough | Management | 0 companies |
| Tina Herrmann | Board of Directors | 0 companies |
| Erik Bisgaard Madsen | Board of Directors | 0 companies |
| Annette Otto | Board of Directors | 0 companies |
| Poul Vagn Carstensen | Board of Directors | 0 companies |
| Lars Kristian Runov | Board of Directors | 0 companies |