| Revenue | DKK -12K | +20% |
| EBITDA | DKK -12K | -20% |
| Net profit | DKK 13K | +218% |
| Total assets | DKK 140K | +23% |
| Equity | DKK 56K | +30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -10 | -9 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -10 | -9 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -10 | -9 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -12 |
| Net financials | -6 | -3 | -8 | -8 | -12 | 7 | 6 | 7 | 6 | 7 | 3 | -1 | 14 |
| Profit before tax | -16 | -13 | -17 | -18 | -22 | -3 | -4 | -3 | -4 | -3 | -7 | -11 | 2 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -2 | -0 | -0 | -11 |
| Net profit | -16 | -13 | -17 | -18 | -22 | -3 | -4 | -3 | -2 | -1 | -7 | -11 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 102 | 89 | 71 | 104 | 83 | 80 | 86 | 93 | 100 | 109 | 114 | 114 | 140 |
| Equity | 93 | 80 | 63 | 95 | 73 | 70 | 66 | 63 | 61 | 60 | 53 | 43 | 56 |
| Long-term debt | 9 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9 | 9 | 8 | 9 | 10 | 10 | 20 | 30 | 39 | 49 | 61 | 71 | 84 |
| Total debt | 9 | 9 | 8 | 9 | 10 | 10 | 20 | 30 | 39 | 49 | 61 | 71 | 84 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALTAMONT HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
WHITE PINES ApS | Company | 20.0% | 20.0% | 2014 |
ENTROPIA ApS | Company | 20.0% | 20.0% | 2014 |
PITUFO INVEST 08 ApS | Company | 15.0% | 15.0% | 2014 |
SLINGSHOT ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Lundbye Møller | Management | 0 companies |
| Søren Sten Christensen | Board of Directors | 0 companies |
| Eric Alan Rapp | Board of Directors | 0 companies |
| Jørgen Smidt | Board of Directors | 0 companies |
| Jimmy Fussing Nielsen | Board of Directors | 0 companies |
| Christian Lindegaard Jepsen | Board of Directors | 0 companies |
| Søren Rask Tange | Chairman | 0 companies |