| Revenue | DKK -116K | +17% |
| EBITDA | DKK -116K | -4% |
| Net profit | DKK -281K | -97% |
| Total assets | DKK 584K | -37% |
| Equity | DKK -191K | -315% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 |
|---|---|---|---|
| Revenue | -47 | -99 | -116 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | -47 | -112 | -116 |
| Depreciation & amort. | -0 | -70 | -223 |
| EBIT | -47 | -182 | -338 |
| Net financials | -1 | -1 | -21 |
| Profit before tax | -48 | -182 | -359 |
| Tax | -12 | -40 | -79 |
| Net profit | -36 | -142 | -281 |
| Item | 2018 | 2019 | 2020 |
|---|---|---|---|
| Total assets | 939 | 924 | 584 |
| Equity | 114 | 89 | -191 |
| Long-term debt | 680 | 680 | 544 |
| Short-term debt | 34 | 25 | 181 |
| Total debt | 714 | 705 | 725 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2018 | — | — |
BK Management | Management | 2019 | — | — |
KG Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bacowe Group ApS | Company | 10.0% | 10.0% | 2019 |
Sicacla Invest ApS | Company | 15.0% | 15.0% | 2019 |
Bjarke Schmidt Holding IVS | Company | 5.0% | 5.0% | 2019 |
FT4 INVEST ApS | Company | 33.3% | 33.3% | 2019 |
Totalraket ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Balslev Clemmensen | Management | 0 companies |
| Bjarke Kjær Schmidt | Management | 0 companies |
| Kristian Gasbjerg Klemmensen | Management | 0 companies |
| Esben Thorving Bjerregaard | Board of Directors | 0 companies |
| Martin Hjelm Kristensen | Chairman | 0 companies |