| Revenue | DKK 12K | -98% |
| EBITDA | DKK 12K | +373% |
| Net profit | DKK 12K | +107% |
| Total assets | DKK 0 | -100% |
| Equity | DKK -1,1M | +1% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 1.767 | 1.352 | 1.139 | 636 | 12 |
| Staff expenses | -2.064 | -1.615 | -1.387 | -640 | -0 |
| EBITDA | -297 | -263 | -248 | -4 | 12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -297 | -263 | -248 | -4 | 12 |
| Net financials | 49 | 11 | -41 | -164 | -8 |
| Profit before tax | -247 | -251 | -290 | -169 | 4 |
| Tax | -127 | -18 | -31 | -0 | -8 |
| Net profit | -120 | -234 | -258 | -169 | 12 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 1.285 | 1.010 | 635 | 16 | 0 |
| Equity | -455 | -689 | -947 | -1.116 | -1.104 |
| Long-term debt | 0 | 0 | 0 | 931 | 0 |
| Short-term debt | 1.740 | 1.699 | 1.582 | 200 | 1.104 |
| Total debt | 1.740 | 1.699 | 1.582 | 1.132 | 1.104 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MO Management | Management | 2013 – 2016 |
PW Management | Management | 2004 – 2005 |
MB Management | Management | 2005 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2017 – 2020 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2013 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2013 | |
| Company | 20–24.99% | 20–24.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Overgaard | Management | 0 companies |
| Peter Westendahl | Management | 0 companies |
| Michael Bergmann | Management | 0 companies |
| Mark Derek Andersen | Chairman | 0 companies |
| Mathias Lande | Board of Directors | 0 companies |
| Stein Lande | Chairman | 0 companies |