| Revenue | DKK -262K | -32% |
| EBITDA | DKK -358K | +50% |
| Net profit | DKK -352K | +51% |
| Total assets | DKK 657K | -16% |
| Equity | DKK -1,5M | -33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27 | 15 | 114 | 0 | 270 | 236 | 205 | 404 | 429 | 27 | -384 | -262 |
| Staff expenses | -0 | -0 | -0 | -0 | -212 | -133 | -544 | -288 | -474 | -293 | -330 | -96 |
| EBITDA | -27 | 11 | -10 | 0 | 58 | 103 | -339 | 117 | -44 | -266 | -714 | -358 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -27 | 11 | -10 | 0 | 58 | 103 | -339 | 117 | -44 | -266 | -714 | -358 |
| Net financials | -21 | -11 | 8 | 0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | 6 |
| Profit before tax | -48 | -0 | -2 | 0 | 57 | 103 | -339 | 117 | -45 | -266 | -714 | -352 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -48 | -0 | -2 | 0 | 57 | 103 | -339 | 117 | -45 | -266 | -714 | -352 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.268 | 269 | 203 | 64 | 141 | 380 | 401 | 647 | 1.194 | 1.320 | 783 | 657 |
| Equity | 67 | 66 | 64 | 64 | 121 | 224 | -116 | 1 | -44 | -309 | -1.109 | -1.476 |
| Long-term debt | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.190 | 203 | 138 | 0 | 20 | 156 | 516 | 646 | 1.238 | 1.629 | 1.892 | 2.134 |
| Total debt | 2.202 | 203 | 138 | 0 | 20 | 156 | 516 | 646 | 1.238 | 1.629 | 1.892 | 2.134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Unofficial title | Unofficial title | 2025 | — | — |
MB Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
NORDIC AZUR ApS | Company | 100.0% | 100.0% | 2015 |
ESTEA A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Cramer-Kam | Unofficial title | 0 companies |
| Mark Bernquist | Founder | 0 companies |