| Revenue | DKK -452K | -312% |
| EBITDA | DKK -485K | -900% |
| Net profit | DKK -945K | -116% |
| Total assets | DKK 2M | -20% |
| Equity | DKK 1,9M | -22% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 0 | -375 | -415 | 213 | -452 |
| Staff expenses | -0 | -42 | -863 | -152 | -33 |
| EBITDA | -46 | -417 | -1.278 | 61 | -485 |
| Depreciation & amort. | -19 | -27 | -446 | -466 | -458 |
| EBIT | -66 | -444 | -1.724 | -406 | -943 |
| Net financials | 0 | 1 | -6 | -13 | -2 |
| Profit before tax | -66 | -443 | -1.731 | -419 | -945 |
| Tax | -0 | -112 | -398 | 19 | -0 |
| Net profit | -66 | -331 | -1.333 | -438 | -945 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 134 | 3.336 | 3.265 | 2.538 | 2.024 |
| Equity | 134 | 2.369 | 2.537 | 2.472 | 1.927 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 638 | 716 | 53 | 84 |
| Total debt | 0 | 638 | 716 | 53 | 84 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
NC Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
RV Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CL Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vang Andersen Holding ApS | Company | 5.0% | 5.0% | 2021 |
Nynne Lind Holding ApS | Company | 50.0% | 50.0% | 2022 |
Cooperative Capacity ApS | Company | 15.0% | 15.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
Mainz Capital ApS | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Damkjær Wille | Chief Executive Officer | 0 companies |
| Thomas Backhausen | Chief Executive Officer | 0 companies |
| Martin Mollerup Mainz | Chief Executive Officer | 0 companies |
| Nynne Christine Lind Thufason | Chief Executive Officer | 0 companies |
| Rasmus Vang Andersen | Chief Executive Officer | 0 companies |
| Christian Lennart Gregers Bernhoft | Management | 0 companies |
| Peter Ankerst | Board of Directors | 0 companies |