| Revenue | DKK -164K | -117% |
| EBITDA | DKK -319K | +35% |
| Net profit | DKK -331K | +32% |
| Total assets | DKK 790K | -76% |
| Equity | DKK 295K | -10% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 2.731 | 3.188 | 2.943 | 940 | -164 |
| Staff expenses | -2.530 | -2.641 | -2.854 | -1.434 | -155 |
| EBITDA | 201 | 548 | 72 | -494 | -319 |
| Depreciation & amort. | -101 | -101 | -81 | -66 | -43 |
| EBIT | 100 | 446 | -9 | -560 | -362 |
| Net financials | -30 | 2 | -12 | -28 | 29 |
| Profit before tax | 70 | 448 | -21 | -588 | -332 |
| Tax | 16 | 99 | -3 | -102 | -1 |
| Net profit | 53 | 349 | -19 | -486 | -331 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 1.952 | 2.892 | 2.056 | 3.327 | 790 |
| Equity | 982 | 1.331 | 812 | 326 | 295 |
| Long-term debt | 70 | 207 | 0 | 0 | 0 |
| Short-term debt | 867 | 1.250 | 1.142 | 3.001 | 495 |
| Total debt | 937 | 1.457 | 1.142 | 3.001 | 495 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FM Unofficial title | Unofficial title | 2024 |
KM Founder | Founder | 2002 |
| Former (1) | ||
EM Management | Management | 2002 – 2007 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Machenhauer | Unofficial title | 0 companies |
| Klaus Mourits Nielsen | Founder | 0 companies |
| Erling Mourits Nielsen | Management | 0 companies |