| Revenue | DKK 123K | +2% |
| EBITDA | DKK -229K | -28229% |
| Net profit | DKK -195K | -2704% |
| Total assets | DKK 392K | -24% |
| Equity | DKK 244K | -44% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.395 | -2.147 | 3.124 | 2.596 | 2.517 | 1.949 | 1.006 | 893 | 127 | 121 | 123 |
| Staff expenses | -3.120 | -2.336 | -2.971 | -2.735 | -2.235 | -2.003 | -931 | -486 | -168 | -122 | -352 |
| EBITDA | 275 | 253 | 153 | -139 | 281 | -54 | 75 | 407 | -40 | -1 | -229 |
| Depreciation & amort. | -77 | -32 | -41 | -40 | -13 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 198 | 221 | 111 | -179 | 268 | -54 | 75 | 407 | -40 | -1 | -229 |
| Net financials | -4 | -24 | -7 | -7 | -3 | -6 | -6 | -3 | -2 | -1 | -2 |
| Profit before tax | 194 | 245 | 105 | -108 | 265 | -59 | 69 | 404 | -42 | -2 | -231 |
| Tax | 52 | 51 | 24 | 39 | 60 | -8 | 16 | 92 | -20 | 5 | -36 |
| Net profit | 142 | 194 | 80 | -147 | 205 | -51 | 53 | 312 | -22 | -7 | -195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.423 | 810 | 1.503 | 1.626 | 1.306 | 1.087 | 431 | 738 | 565 | 516 | 392 |
| Equity | 509 | 315 | 395 | 248 | 453 | 402 | 155 | 468 | 446 | 439 | 244 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 915 | -495 | 1.108 | 1.378 | 852 | 685 | 275 | 271 | 119 | 77 | 149 |
| Total debt | 915 | -495 | 1.108 | 1.378 | 852 | 685 | 275 | 271 | 119 | 77 | 149 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Audit | Audit | 2004 | — | — |
AO Management | Management | 2004 | — | — |
CF Founder | Founder | 2004 | — | — |
JR Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THE O MANN HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
CARSTEN FRENTZ HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
DTD HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bagner | Audit | 0 companies |
| Allan Ottesen Thorup | Management | 0 companies |
| Carsten Frentz | Founder | 0 companies |
| Jari Rane Rasmussen | Founder | 0 companies |
| Flemming Myllerup | Board of Directors | 0 companies |
| Brian Barbagallo Nielsen | Chairman | 0 companies |