| Revenue | DKK 6,4M | -23% |
| EBITDA | DKK -2,9M | -1100% |
| Net profit | DKK -3,2M | -2336% |
| Total assets | DKK 14,7M | +95% |
| Equity | DKK 471K | -65% |
| Employees | 23 | — |
| Item | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 18.941 | 15.075 | 1.903 | 8.239 | 4.065 | 9.166 | 8.289 | 6.408 |
| Staff expenses | -17.474 | -25.854 | -20.518 | -8.347 | -8.633 | -8.289 | -8.004 | -9.084 |
| EBITDA | 1.467 | -10.779 | -18.615 | -108 | -4.568 | 877 | 285 | -2.851 |
| Depreciation & amort. | 107 | -513 | -548 | -506 | -89 | -72 | -59 | -233 |
| EBIT | 1.360 | -11.292 | -19.163 | -614 | -4.657 | 805 | 226 | -3.084 |
| Net financials | 9.450 | 1.172 | 2.033 | -172 | -110 | -254 | -82 | -136 |
| Profit before tax | 10.810 | -10.120 | -17.130 | -786 | -4.767 | 551 | 144 | -3.220 |
| Tax | 478 | -970 | -0 | -133 | 3 | -292 | -0 | -0 |
| Net profit | 10.332 | -9.150 | -17.130 | -653 | -4.770 | 843 | 144 | -3.220 |
| Item | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 26.760 | 27.507 | 12.419 | 8.683 | 7.577 | 8.216 | 7.542 | 14.740 |
| Equity | 11.377 | 2.195 | -6.796 | 551 | 348 | 1.191 | 1.336 | 471 |
| Long-term debt | 884 | 10.639 | 5.491 | 0 | 0 | 785 | 484 | 167 |
| Short-term debt | 13.999 | 14.423 | 13.037 | 8.032 | 7.129 | 6.140 | 5.622 | 14.002 |
| Total debt | 14.883 | 25.062 | 18.528 | 8.032 | 7.129 | 6.925 | 6.106 | 14.169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2021 | — | — |
JM Founder | Founder | 2004 | — | — |
SL Management | Management | 2017 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
BP Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
IP Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Gravild Johansen | Management | 0 companies |
| Jarle Mannfred Gjerde | Founder | 0 companies |
| Søren Linde Keller | Management | 0 companies |
| Stian Erik Bjåstad | Chief Executive Officer | 0 companies |
| Brian Per Mosegaard Enevoldsen | Chief Executive Officer | 0 companies |
| Ingvard Peder Jakobsen | Management | 0 companies |
| Øyvind Halkjelsvik | Board of Directors | 0 companies |
| Stian Erik Bjåstad | Board of Directors | 0 companies |
| Ronald Johan Dyrhol | Board of Directors | 0 companies |
| Bjørn Bjåstad | Chairman | 0 companies |
| Henning Moltubakk | Board of Directors | 0 companies |
| Torgeir Vattøy | Chairman | 0 companies |
| Ronald Dyrhol | Chairman | 0 companies |