| Revenue | DKK -10,6M | -173% |
| EBITDA | DKK -20,1M | -582% |
| Net profit | DKK -15,7M | -584% |
| Total assets | DKK 88,6M | +18% |
| Equity | DKK -12,7M | -522% |
| Employees | 64 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 14.320 | 10.047 | 1.155 | 14.536 | -10.635 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9.214 | 647 | -10.585 | 4.171 | -20.122 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 9.214 | 647 | -10.585 | 4.171 | -20.122 |
| Net financials | -126 | -124 | 37 | -25 | -11 |
| Profit before tax | 9.088 | 523 | -10.548 | 4.146 | -20.133 |
| Tax | 2.000 | 115 | -2.320 | 903 | -4.430 |
| Net profit | 7.088 | 408 | -8.228 | 3.243 | -15.703 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 72.648 | 91.188 | 96.164 | 74.830 | 88.625 |
| Equity | 7.588 | 7.996 | -232 | 3.011 | -12.692 |
| Long-term debt | 16.000 | 16.000 | 16.000 | 15.000 | 0 |
| Short-term debt | 46.170 | 63.217 | 77.845 | 48.222 | 93.349 |
| Total debt | 62.170 | 79.217 | 93.845 | 63.222 | 93.349 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
AB Management | Management | 2022 – 2023 |
ES Management | Management | 2018 – 2022 |
NS Management | Management | 2018 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 2019 – 2023 | |
| Board of Directors | 2018 – 2020 | |
| Chairman | 2018 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Audun Bjarki Finnbogason | Management | 0 companies |
| Esben Søndervad Pedersen | Management | 0 companies |
| Nicolai Schultz | Management | 0 companies |
| Simon Hvilshøj Westergaard | Board of Directors | 0 companies |
| Mogens Nielsen | Board of Directors | 0 companies |
| Christian Leth Nielsen | Board of Directors | 0 companies |
| Palle Bjerre Rasmussen | Chairman | 0 companies |