| Revenue | DKK 3,5M | +56% |
| EBITDA | DKK 422K | +349% |
| Net profit | DKK 131K | +144% |
| Total assets | DKK 2,1M | +41% |
| Equity | DKK 9K | +107% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| Revenue | 775 | 1.869 | 2.282 | 3.549 |
| Staff expenses | -589 | -1.384 | -2.452 | -3.127 |
| EBITDA | 186 | 467 | -169 | 422 |
| Depreciation & amort. | -19 | -80 | -177 | -218 |
| EBIT | 166 | 387 | -346 | 204 |
| Net financials | -1 | -20 | -31 | -34 |
| Profit before tax | 165 | 367 | -377 | 170 |
| Tax | 39 | 89 | -79 | 39 |
| Net profit | 126 | 278 | -298 | 131 |
| Item | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| Total assets | 719 | 2.251 | 1.518 | 2.135 |
| Equity | 176 | 454 | -122 | 9 |
| Long-term debt | 0 | 633 | 510 | 549 |
| Short-term debt | 541 | 1.145 | 1.130 | 1.578 |
| Total debt | 541 | 1.777 | 1.640 | 2.126 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MA Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
KT Chief Executive Officer | Chief Executive Officer | 2019 – 2021 |
NA Management | Management | 2021 – 2022 |
HK Chief Executive Officer | Chief Executive Officer | 2018 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2018 – 2018 | |
| Chairman | 2018 – 2019 | |
| Chairman | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mike Ankersen Zernichow | Chief Executive Officer | 0 companies |
| Kasper Tristan Teigen | Chief Executive Officer | 0 companies |
| Nicky Allan Ludvigsen | Management | 0 companies |
| Henrik Kurt Braase Flørnæs | Chief Executive Officer | 0 companies |
| Jesper Køppen Fenger-Mieritz | Board of Directors | 0 companies |
| Brian Lund Mollerup | Chairman | 0 companies |
| Jacob Berg Vestergaard | Chairman | 0 companies |