| Revenue | — | — |
| EBITDA | DKK 14K | +253% |
| Net profit | DKK 12K | +216% |
| Total assets | DKK 3K | -75% |
| Equity | DKK -348K | -3405% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38 | 401 | 451 | 483 | 858 | 745 | 408 | 1.022 | 21 | 0 | — |
| Staff expenses | -0 | -1 | -0 | -1.242 | -1.422 | -660 | -100 | -11 | -0 | -0 | -0 |
| EBITDA | 38 | 129 | 70 | -760 | -564 | 84 | 308 | 1.011 | -3 | -9 | 14 |
| Depreciation & amort. | -0 | -0 | -0 | -35 | -24 | -24 | -24 | -0 | -0 | -0 | -0 |
| EBIT | 38 | 129 | 70 | -794 | -589 | 60 | 284 | 1.011 | -3 | -9 | 14 |
| Net financials | -19 | -12 | -15 | -71 | -55 | -51 | -10 | -137 | -1 | -1 | -2 |
| Profit before tax | 19 | 116 | 55 | -865 | -644 | 9 | 274 | 875 | -4 | -11 | 12 |
| Tax | 3 | -0 | 55 | 61 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 16 | 116 | -0 | -926 | -644 | 9 | 274 | 875 | -4 | -11 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44 | 215 | 507 | 314 | 117 | 38 | 81 | 39 | 12 | 11 | 3 |
| Equity | — | -123 | -123 | -1.049 | -1.693 | -1.684 | -1.410 | -536 | -349 | 11 | -348 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 351 | 338 | 631 | 1.363 | 1.810 | 1.722 | 1.491 | 575 | 361 | 0 | 350 |
| Total debt | 351 | 338 | 631 | 1.363 | 1.810 | 1.722 | 1.491 | 575 | 361 | 0 | 350 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Founder | Founder | 1996 | — | — |
PJ Founder | Founder | 1996 | — | — |
JP Founder | Founder | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M3 HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Individual | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Heder | Founder | 0 companies |
| Peter Jürgensen | Founder | 0 companies |
| Jesper Pronk Due | Founder | 0 companies |