| Revenue | DKK -40K | +186% |
| EBITDA | DKK -40K | -67% |
| Net profit | DKK -3,1M | -164% |
| Total assets | DKK 9M | -22% |
| Equity | DKK -3M | -2593% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -783 | 7.440 | 3.352 | -206 | 290 | -515 | -133 | -223 | -14 | -40 |
| Staff expenses | -3.726 | -2.851 | -1.554 | -421 | -200 | -253 | -10 | -10 | -10 | -0 |
| EBITDA | -4.509 | 4.589 | 1.798 | -627 | 90 | -584 | -143 | -233 | -24 | -40 |
| Depreciation & amort. | -473 | -2.128 | -82 | -23 | -34 | -50 | -0 | -0 | -0 | -0 |
| EBIT | -4.982 | 2.461 | 1.716 | -650 | 56 | -634 | -143 | -233 | -24 | -40 |
| Net financials | 86 | -729 | -583 | 1.268 | -1.391 | -2.219 | 19.727 | -1.897 | -1.164 | -3.101 |
| Profit before tax | -5.177 | 1.732 | 1.133 | 618 | -1.328 | -2.853 | 19.584 | -2.130 | -1.188 | -3.141 |
| Tax | 81 | 484 | 159 | -6 | 21 | -3 | 17 | -2 | -0 | -2 |
| Net profit | -5.258 | 1.248 | 974 | 624 | -1.349 | -2.850 | 19.567 | -2.128 | -1.188 | -3.139 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.931 | 11.433 | 7.334 | 9.807 | 15.522 | 10.583 | 20.329 | 12.501 | 11.645 | 9.025 |
| Equity | 2.269 | 3.182 | 4.039 | 5.196 | 2.645 | -176 | 20.013 | -291 | 121 | -3.016 |
| Long-term debt | 1.916 | 1.770 | 1.626 | 1.600 | 9.406 | 9.566 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.449 | 6.595 | 1.808 | 2.697 | 2.356 | 736 | 316 | 12.792 | 11.524 | 12.041 |
| Total debt | 14.407 | 7.480 | 2.621 | 3.497 | 11.762 | 10.302 | 316 | 12.792 | 11.524 | 12.041 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2004 | — | — |
| Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 | |
Ubbe Invest ApS | Company | 10.0% | 0.0% | 2020 |
Warhorse Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ariel Nielsen | Management | 0 companies |
| Jens Jørgen Høgsberg Kristensen | Audit | 0 companies |
| Michael Nymann Nilsson | Chairman | 0 companies |
| Marius Nicolai Julian Mallet | Board of Directors | 0 companies |
| Anna Marie Højbak Ubbesen | Board of Directors | 0 companies |
| Johannes Poulsen | Chairman | 0 companies |