| Revenue | DKK -44K | -111% |
| EBITDA | DKK -3K | -275% |
| Net profit | DKK -26K | +31% |
| Total assets | DKK 44K | -75% |
| Equity | DKK -161K | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 779 | 437 | 187 | 297 | 1.576 | 1.855 | 1.439 | 618 | 476 | 29 | 402 | -44 |
| Staff expenses | -923 | -525 | -156 | -59 | -1.196 | -1.625 | -1.331 | -646 | -395 | -106 | -401 | -41 |
| EBITDA | -143 | -88 | 30 | 238 | 380 | 230 | 109 | -28 | 67 | -77 | 2 | -3 |
| Depreciation & amort. | -82 | -75 | -64 | -6 | -12 | -54 | -83 | -58 | -59 | -33 | -36 | -18 |
| EBIT | -225 | -163 | -34 | 232 | 368 | 175 | 26 | -86 | 8 | -111 | -34 | -21 |
| Net financials | -3 | -2 | -11 | -8 | -0 | -2 | -12 | -11 | -5 | -1 | -3 | -5 |
| Profit before tax | -228 | -165 | -45 | 224 | 368 | 174 | 14 | -97 | 3 | -111 | -37 | -26 |
| Tax | -62 | -34 | -0 | 50 | 85 | 42 | 8 | -14 | -5 | 4 | 1 | -0 |
| Net profit | -167 | -131 | -45 | 174 | 283 | 132 | 6 | -82 | 7 | -115 | -37 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 617 | 519 | 332 | 227 | 732 | 758 | 672 | 430 | 336 | 141 | 180 | 44 |
| Equity | -85 | -216 | -261 | -87 | 196 | 212 | 93 | 10 | 18 | -98 | -135 | -161 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 106 | 19 | 53 | 44 | 16 | 0 |
| Short-term debt | 702 | 735 | 593 | 315 | 527 | 532 | 458 | 401 | 265 | 195 | 299 | 205 |
| Total debt | 702 | 735 | 593 | 315 | 527 | 532 | 564 | 420 | 318 | 238 | 315 | 205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Audit | Audit | 2012 | — | — |
EB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mama Tjunga ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Ivar Andrup | Audit | 0 companies |
| Erik Bjergfelt | Management | 0 companies |
| Kim Breide Ulrich | Board of Directors | 0 companies |
| Lars Falck | Board of Directors | 0 companies |
| Timm Christian Mehrens | Board of Directors | 0 companies |
| Peter Michael Peetz-Schou | Board of Directors | 0 companies |