| Revenue | DKK 190K | -90% |
| EBITDA | DKK -3,1M | -132% |
| Net profit | DKK -3,4M | -266% |
| Total assets | DKK 18,6M | -4% |
| Equity | DKK 13,7M | +2% |
| Employees | 0 | — |
| Item | 2021 | 2022 | 2023 | 2023 |
|---|---|---|---|---|
| Revenue | 745 | 774 | 1.889 | 190 |
| Staff expenses | -492 | -1.062 | -3.217 | -3.270 |
| EBITDA | 253 | -288 | -1.329 | -3.080 |
| Depreciation & amort. | -0 | -0 | -0 | -1.307 |
| EBIT | 253 | -288 | -1.329 | -4.386 |
| Net financials | -79 | -66 | -31 | -31 |
| Profit before tax | 174 | -354 | -1.359 | -4.418 |
| Tax | -24 | -311 | -436 | -1.039 |
| Net profit | 198 | -43 | -924 | -3.379 |
| Item | 2021 | 2022 | 2023 | 2023 |
|---|---|---|---|---|
| Total assets | 3.324 | 7.537 | 19.335 | 18.620 |
| Equity | 238 | 6.315 | 13.467 | 13.703 |
| Long-term debt | 2.568 | 0 | 0 | 0 |
| Short-term debt | 310 | 206 | 3.444 | 3.532 |
| Total debt | 2.878 | 206 | 3.444 | 3.532 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
CS Chief Executive Officer | Chief Executive Officer | 2024 – 2024 |
TB Management | Management | 2020 – 2023 |
DT Chief Executive Officer | Chief Executive Officer | 2023 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2024 – 2024 | |
| Chairman | 2022 – 2024 | |
| Board of Directors | 2024 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 15–19.99% | 15–19.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Siersbøl | Chief Executive Officer | 0 companies |
| Thomas Badura | Management | 0 companies |
| David Tavares Pansbo | Chief Executive Officer | 0 companies |
| Troels Mikael Palshof | Board of Directors | 0 companies |
| Thomas Broe-Andersen | Chairman | 0 companies |
| Peter Fredslund | Board of Directors | 0 companies |