| Revenue | DKK -4,5M | +27% |
| EBITDA | DKK -5,3M | +40% |
| Net profit | DKK -4,5M | +50% |
| Total assets | DKK 2M | -87% |
| Equity | DKK 500K | -48% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Revenue | 759 | -1.446 | -3.499 | -4.456 |
| Staff expenses | -1.791 | -4.479 | -5.336 | -846 |
| EBITDA | -1.115 | -5.924 | -8.835 | -5.302 |
| Depreciation & amort. | -318 | -780 | -2.201 | -169 |
| EBIT | -1.433 | -6.704 | -11.036 | -5.471 |
| Net financials | -265 | 68 | -526 | -279 |
| Profit before tax | -1.698 | -6.637 | -11.562 | -5.750 |
| Tax | -374 | -1.485 | -2.543 | -1.265 |
| Net profit | -1.324 | -5.152 | -9.019 | -4.485 |
| Item | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Total assets | 8.841 | 14.357 | 15.029 | 1.993 |
| Equity | 2.026 | 2.074 | 955 | 500 |
| Long-term debt | 3.129 | 6.620 | 9.252 | 1.405 |
| Short-term debt | 3.657 | 5.664 | 4.822 | 89 |
| Total debt | 6.786 | 12.284 | 14.074 | 1.493 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
FH Unofficial title | Unofficial title | 2024 – 2025 |
HS Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
CS Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
HS Chief Executive Officer | Chief Executive Officer | 2023 – 2024 |
PH Chief Executive Officer | Chief Executive Officer | 2023 – 2023 |
RN Chief Executive Officer | Chief Executive Officer | 2020 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2023 – 2024 | |
| Deputy Chairman | 2020 – 2022 | |
| Chairman | 2021 – 2023 | |
| Chairman | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Heegaard | Unofficial title | 0 companies |
| Heidi Svarre Pedersen | Chief Executive Officer | 0 companies |
| Claus Stagaard Juul | Chief Executive Officer | 0 companies |
| Henrik Sven Sørensen | Chief Executive Officer | 0 companies |
| Peter Hulweg Christiansen | Chief Executive Officer | 0 companies |
| Rikke Nørdum Sonne Hummeluhr | Chief Executive Officer | 0 companies |
| Niels Anders Bøgh Jensen | Board of Directors | 0 companies |
| Andreas Richard Møller | Deputy Chairman | 0 companies |
| Hans-Henrik Søndersted-Olsen | Chairman | 0 companies |
| Ragn Toghøj Gaihede | Chairman | 0 companies |