| Revenue | DKK 187K | +109% |
| EBITDA | DKK -612 | +100% |
| Net profit | DKK 27K | +107% |
| Total assets | DKK 360K | -37% |
| Equity | DKK 187K | +17% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 5.147 | 2.521 | 915 | 90 | 187 |
| Staff expenses | -4.000 | -2.293 | -985 | -491 | -187 |
| EBITDA | 1.146 | 229 | -70 | -402 | -1 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.146 | 229 | -70 | -402 | -1 |
| Net financials | -23 | -7 | 16 | -87 | -40 |
| Profit before tax | 1.123 | 221 | -54 | -488 | -41 |
| Tax | 254 | 50 | -10 | -121 | -68 |
| Net profit | 869 | 172 | -44 | -367 | 27 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 2.856 | 933 | 1.000 | 569 | 360 |
| Equity | 794 | 672 | 528 | 160 | 187 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.062 | 261 | 473 | 408 | 173 |
| Total debt | 2.062 | 261 | 473 | 408 | 173 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
AM Management | Management | 2009 – 2024 |
RM Management | Management | 2002 – 2014 |
KW | Audit | 2002 – 2004 |
MB Management | Management | 2020 – 2024 |
MB Chief Executive Officer | Chief Executive Officer | 2014 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2015 – 2020 | |
| Board of Directors | 2015 – 2020 | |
| Board of Directors | 2015 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Individual | 10–14.99% | 10–14.99% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Munk Andreasen | Management | 0 companies |
| Ronnie Michael Virum Nielsen | Management | 0 companies |
| Ken Woiremose Clausen | Audit | 0 companies |
| Mathias Bille Andreasen | Management | 0 companies |
| Martin Brorly Dinesen | Chief Executive Officer | 0 companies |
| Ulla Brorly Dinesen | Board of Directors | 0 companies |
| Michael Brorly Hansen | Board of Directors | 0 companies |
| Jette Bille Andreasen | Board of Directors | 0 companies |