| Revenue | DKK -1,9M | -53% |
| EBITDA | DKK -5,8M | +28% |
| Net profit | DKK -21,9M | -82% |
| Total assets | DKK 2,1M | -93% |
| Equity | DKK -11,8M | -216% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -114 | 2 | 2.567 | 570 | -1.945 | -1.215 | -1.274 | -1.512 | -1.548 | -808 | -2.293 | -4.064 | -1.904 |
| Staff expenses | -890 | -1.262 | -1.112 | -695 | -306 | -462 | -736 | -1.419 | -1.856 | -3.574 | -3.686 | -3.981 | -3.918 |
| EBITDA | -1.005 | -1.261 | 1.455 | 2.136 | -2.251 | -1.677 | -2.010 | -2.931 | -3.404 | -4.382 | -5.979 | -8.046 | -5.822 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.005 | -1.261 | 1.455 | 2.136 | -2.251 | -1.684 | -2.010 | -2.931 | -3.404 | -4.382 | -5.979 | -8.046 | -5.822 |
| Net financials | 3.623 | 2.205 | 12.708 | -66 | -1.830 | 1.268 | 1.072 | -675 | 167 | 16.175 | 186 | -4.177 | -16.135 |
| Profit before tax | 2.618 | 944 | 14.162 | 2.070 | -4.081 | -416 | -938 | -3.606 | -3.238 | 11.793 | -5.793 | -12.223 | -21.958 |
| Tax | -258 | -443 | 454 | 101 | 371 | -0 | -0 | -471 | -0 | -650 | -304 | -198 | -62 |
| Net profit | 2.876 | 1.387 | 13.708 | 1.968 | -4.452 | -416 | -938 | -3.135 | -3.238 | 12.443 | -5.490 | -12.025 | -21.895 |
| Item | 2012 | 2013 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.960 | 14.592 | 27.850 | 27.868 | 23.340 | 23.468 | 23.762 | 23.304 | 28.140 | 52.330 | 44.665 | 30.395 | 2.075 |
| Equity | 8.989 | 10.667 | 24.376 | 26.344 | 21.892 | 22.513 | 21.598 | 18.441 | 15.203 | 27.646 | 22.157 | 10.131 | -11.764 |
| Long-term debt | 5.790 | 2.097 | 0 | 620 | 0 | 0 | 0 | 0 | 0 | 186 | 198 | 204 | 212 |
| Short-term debt | 5.971 | 3.924 | 3.327 | 904 | 1.448 | 955 | 2.164 | 4.863 | 12.937 | 24.498 | 22.311 | 20.059 | 13.627 |
| Total debt | 5.971 | 3.924 | 3.327 | 1.524 | 1.448 | 955 | 2.164 | 4.863 | 12.937 | 24.684 | 22.508 | 20.263 | 13.840 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2009 | — | — |
SS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RESCALE CAPITAL ApS | Company | 100.0% | 100.0% | 2025 |
Rescale Holding ApS | Company | 66.7% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Palmelund | Management | 0 companies |
| Søren Skovbjerg Palmelund | Management | 0 companies |