| Revenue | DKK 652K | -15% |
| EBITDA | DKK -63K | -193% |
| Net profit | DKK -99K | -331% |
| Total assets | DKK 723K | -19% |
| Equity | DKK -83K | -601% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.011 | -1.629 | — | — | — | 204 | 581 | 633 | 769 | 652 |
| Staff expenses | -394 | -342 | -0 | -0 | -0 | -56 | -687 | -692 | -700 | -716 |
| EBITDA | 617 | -1.157 | 0 | 0 | 0 | 148 | -106 | -58 | 68 | -63 |
| Depreciation & amort. | -35 | -65 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 582 | -1.222 | 0 | 0 | 0 | 148 | -106 | -58 | 68 | -63 |
| Net financials | -138 | -125 | 0 | 0 | 0 | -5 | -7 | -8 | -12 | -36 |
| Profit before tax | 444 | -1.130 | 0 | 0 | 0 | 143 | -113 | -66 | 56 | -99 |
| Tax | 112 | -287 | -0 | -0 | -0 | 32 | -25 | -15 | 13 | -0 |
| Net profit | 332 | -842 | 0 | 0 | 0 | 112 | -88 | -52 | 43 | -99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.417 | 1.907 | 0 | 0 | 0 | 738 | 747 | 571 | 894 | 723 |
| Equity | -1.199 | 794 | 0 | 0 | 0 | 113 | 25 | -26 | 17 | -83 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 215 | 223 | 231 | 219 | 115 |
| Short-term debt | 2.616 | -961 | 0 | 0 | 0 | 410 | 499 | 367 | 658 | 691 |
| Total debt | 2.616 | -961 | 0 | 0 | 0 | 625 | 722 | 597 | 877 | 806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2009 | — | — |
LS Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NOT PROVED ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Schulze Morley | Management | 0 companies |
| Lise-Lotte Schulze | Management | 0 companies |
| Allan Pettersson | Chairman | 0 companies |
| Søren Tømmerås Schulze Pettersson | Board of Directors | 0 companies |
| Anne-Mette Schulze Pettersson | Board of Directors | 0 companies |