| Revenue | DKK -221K | -250% |
| EBITDA | DKK -213K | -244% |
| Net profit | DKK -228K | -291% |
| Total assets | DKK 49K | -83% |
| Equity | DKK -170K | -392% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -186 | -41 | -36 | -16 | -712 | 96 | -9 | -10 | -9 | 148 | -221 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -186 | -41 | -36 | -16 | -712 | 96 | -9 | -10 | -9 | 148 | -213 |
| Depreciation & amort. | -50 | -50 | -50 | -100 | -0 | -0 | -0 | -0 | -0 | -14 | 4 |
| EBIT | -237 | -91 | -86 | -117 | -712 | 96 | -9 | -10 | -9 | 134 | -217 |
| Net financials | -2 | -5 | -4 | -0 | -8 | -26 | -0 | -1 | -9 | -15 | -11 |
| Profit before tax | -238 | -96 | -91 | -117 | -720 | 70 | -10 | -12 | -18 | 119 | -229 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 |
| Net profit | -238 | -96 | -91 | -117 | -720 | 70 | -10 | -11 | -17 | 119 | -228 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 305 | 171 | 113 | 7 | 1 | 2 | 1 | 1 | 132 | 294 | 49 |
| Equity | 117 | 21 | 74 | -44 | -764 | -23 | -32 | -44 | -61 | 58 | -170 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 189 | 150 | 39 | 51 | 765 | 25 | 33 | 44 | 193 | 236 | 219 |
| Total debt | 189 | 150 | 39 | 51 | 765 | 25 | 33 | 44 | 193 | 236 | 219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2022 | — | — |
LM Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PUA INVEST ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Larsen | Management | 0 companies |
| Louise Maud Frederiksen | Management | 0 companies |
| Karsten Kielland | Board of Directors | 0 companies |
| Per Ulrik Andersen | Chairman | 0 companies |