| Revenue | DKK 5,3M | +277% |
| EBITDA | DKK 906K | +152% |
| Net profit | DKK -1,3M | +45% |
| Total assets | DKK 10,3M | -12% |
| Equity | DKK 564K | -51% |
| Employees | 24 | — |
| Item | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Revenue | -1.130 | -461 | 1.416 | 5.342 |
| Staff expenses | -0 | -1.334 | -3.156 | -4.436 |
| EBITDA | -1.130 | -1.795 | -1.740 | 906 |
| Depreciation & amort. | -0 | -0 | -545 | -2.235 |
| EBIT | -1.130 | -1.795 | -2.285 | -1.329 |
| Net financials | -18 | -122 | -67 | -307 |
| Profit before tax | -1.148 | -1.917 | -2.353 | -1.637 |
| Tax | -252 | -422 | -0 | -354 |
| Net profit | -896 | -1.495 | -2.353 | -1.283 |
| Item | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|
| Total assets | 4.312 | 11.996 | 11.745 | 10.299 |
| Equity | -496 | 1.000 | 1.147 | 564 |
| Long-term debt | 0 | 67 | 8.077 | 7.309 |
| Short-term debt | 4.808 | 10.929 | 2.521 | 2.426 |
| Total debt | 4.808 | 10.996 | 10.598 | 9.735 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
NB Chief Executive Officer | Chief Executive Officer | 2019 – 2024 |
SB Chief Executive Officer | Chief Executive Officer | 2019 – 2019 |
KG Chief Executive Officer | Chief Executive Officer | 2019 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2019 – 2024 | |
| Chairman | 2019 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Nickolas Bjerg | Chief Executive Officer | 0 companies |
| Søren Brøchner-Mortensen | Chief Executive Officer | 0 companies |
| Karim Grau Nielsen | Chief Executive Officer | 0 companies |
| Mette Brøchner-Mortensen | Board of Directors | 0 companies |
| Anders Roed Bruhn | Chairman | 0 companies |