| Revenue | DKK -629K | -197% |
| EBITDA | DKK -857K | -586% |
| Net profit | DKK -1,1M | -1638% |
| Total assets | DKK 1,9M | +121% |
| Equity | DKK -749K | -623% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 |
|---|---|---|---|
| Revenue | 249 | 650 | -629 |
| Staff expenses | -157 | -473 | -228 |
| EBITDA | 92 | 176 | -857 |
| Depreciation & amort. | -48 | -122 | -136 |
| EBIT | 44 | 54 | -993 |
| Net financials | -0 | -1 | -68 |
| Profit before tax | 44 | 54 | -1.061 |
| Tax | 10 | -15 | -6 |
| Net profit | 34 | 69 | -1.055 |
| Item | 2019 | 2020 | 2021 |
|---|---|---|---|
| Total assets | 1.174 | 845 | 1.864 |
| Equity | 74 | 143 | -749 |
| Long-term debt | 0 | 0 | 1.880 |
| Short-term debt | 1.079 | 696 | 732 |
| Total debt | 1.079 | 696 | 2.612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
OA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMKA Holding Nordborg ApS | Company | 33.3% | 33.3% | 2019 |
Bk28 ApS | Company | 33.3% | 33.3% | 2021 |
PLAC HOLDING ApS | Company | 15.0% | 15.0% | 2021 |
Tschiersch Engineering ApS | Company | 20.0% | 20.0% | 2021 |
| Individual | 15.0% | 15.0% | 2021 | |
Nomotec ApS | Company | 50.0% | 50.0% | 2021 |
KØRVELL Holding ApS | Company | 5.0% | 5.0% | 2021 |
FAUST HOLDING NORDBORG ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Walter Faust | Chief Executive Officer | 0 companies |
| Ole Anker Tschiersch | Chief Executive Officer | 0 companies |
| Christian Foder | Board of Directors | 0 companies |
| Kristian Bech Kørvell | Board of Directors | 0 companies |
| Klaus Brock | Chairman | 0 companies |
| Per Lachenmeier | Board of Directors | 0 companies |