| Revenue | DKK -1,1M | -137% |
| EBITDA | DKK -1,6M | -7% |
| Net profit | DKK -1,6M | -16% |
| Total assets | DKK 1,4M | -56% |
| Equity | DKK 1,2M | -57% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.209 | 11.893 | 16.967 | 2.888 | -1.069 |
| Staff expenses | -8.510 | -11.000 | -14.939 | -4.398 | -548 |
| EBITDA | 699 | 893 | 2.027 | -1.510 | -1.617 |
| Depreciation & amort. | -20 | -14 | -172 | -50 | -0 |
| EBIT | 679 | 880 | 1.855 | -1.560 | -1.617 |
| Net financials | -7 | -15 | -16 | -16 | -12 |
| Profit before tax | 672 | 864 | 1.839 | -1.576 | -1.630 |
| Tax | 161 | 218 | 436 | -179 | -4 |
| Net profit | 511 | 646 | 1.403 | -1.397 | -1.625 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.293 | 4.857 | 6.071 | 3.089 | 1.369 |
| Equity | 2.192 | 2.838 | 4.241 | 2.844 | 1.219 |
| Long-term debt | 789 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.312 | 2.019 | 1.651 | 245 | 150 |
| Total debt | 2.101 | 2.019 | 1.651 | 245 | 150 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DM Management | Management | 2008 |
| Former (1) | ||
PB Management | Management | 2006 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 | |
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Pierre Benjamin Lybecker Vendelboe | Management | 0 companies |
| Denis Møberg Larsen | Management | 0 companies |
| Kresten Buch | Board of Directors | 0 companies |