| Revenue | DKK -208K | +25% |
| EBITDA | DKK -272K | -26% |
| Net profit | DKK -273K | -104% |
| Total assets | DKK 169,2M | -5% |
| Equity | DKK 165M | -4% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 |
|---|---|---|---|
| Revenue | -44 | -167 | -208 |
| Staff expenses | -0 | -48 | -64 |
| EBITDA | -44 | -215 | -272 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | -44 | -215 | -272 |
| Net financials | -204 | 8.315 | -2 |
| Profit before tax | -248 | 8.100 | -273 |
| Tax | -0 | 1.728 | -0 |
| Net profit | -248 | 6.373 | -273 |
| Item | 2018 | 2019 | 2020 |
|---|---|---|---|
| Total assets | 172.463 | 177.328 | 169.209 |
| Equity | 166.121 | 172.494 | 164.964 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 6.342 | 4.834 | 4.245 |
| Total debt | 6.342 | 4.834 | 4.245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2018 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CUBIC GROUP ApS | Company | 10.0% | 10.0% | 2018 |
H. SØRENSEN HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
M. Tolling Holding ApS | Company | 5.0% | 5.0% | 2018 |
Vivada Denmark ApS | Company | 100.0% | 100.0% | 2021 |
Metropol III A/S | Company | 20.0% | 20.0% | 2018 |
Koncenton Private Placement A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Marcus | Management | 0 companies |
| Joris Dietbert Voorhoeve | Chief Executive Officer | 0 companies |
| Josefine Ebbe | Board of Directors | 0 companies |
| Zehra Ozcan | Board of Directors | 0 companies |
| Flemming Hvejsel | Board of Directors | 0 companies |
| Anders Peter Westmark | Board of Directors | 0 companies |
| Henrik Steenfeldt Jacobsen | Chairman | 0 companies |
| Herman Jan Martijn | Chairman | 0 companies |
| Pernille Thøger Baltzersen | Board of Directors | 0 companies |
| Mogens Tolling | Board of Directors | 0 companies |
| Søren Dahlgaard | Chairman | 0 companies |