| Revenue | DKK -53K | -104% |
| EBITDA | DKK -170K | -145% |
| Net profit | DKK 7,7M | +1646% |
| Total assets | DKK 128K | -81% |
| Equity | DKK -18K | +100% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.269 | 2.943 | 1.928 | 1.849 | 3.397 | 2.033 | -522 | 1.248 | -53 |
| Staff expenses | -3.017 | -3.202 | -3.521 | -3.497 | -3.066 | -2.581 | -2.318 | -872 | -117 |
| EBITDA | 252 | -259 | -1.593 | -1.648 | 331 | -548 | -2.840 | 376 | -170 |
| Depreciation & amort. | -0 | -13 | -62 | -65 | -65 | -46 | -29 | -0 | -0 |
| EBIT | 252 | -272 | -1.655 | -1.713 | 265 | -593 | -2.869 | 376 | -170 |
| Net financials | -275 | 126 | 491 | 17 | -77 | -49 | 299 | 64 | 7.849 |
| Profit before tax | -23 | -146 | -1.164 | -1.695 | 188 | -643 | -2.570 | 440 | 7.679 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -23 | -146 | -1.164 | -1.695 | 188 | -643 | -2.570 | 440 | 7.679 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.223 | 4.078 | 4.054 | 4.173 | 4.697 | 3.726 | 107 | 679 | 128 |
| Equity | -2.106 | -2.252 | -3.417 | -5.112 | -4.923 | -5.566 | -8.136 | -7.697 | -18 |
| Long-term debt | 4.480 | 3.879 | 3.623 | 3.785 | 7.232 | 7.708 | 8.078 | 8.187 | 0 |
| Short-term debt | 1.850 | 2.451 | 3.848 | 5.500 | 2.388 | 1.584 | 166 | 189 | 146 |
| Total debt | 6.330 | 6.330 | 7.471 | 9.285 | 9.620 | 9.292 | 8.244 | 8.376 | 146 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2015 | — | — |
FO Management | Management | 2015 | — | — |
BS Management | Management | 2018 | — | — |
JC Management | Management | 2012 | — | — |
FO Management | Management | 2010 | — | — |
PC Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Marcus Göran Persson | Management | 0 companies |
| Freddie Otto Parrman | Management | 0 companies |
| Birgitte Stübe | Management | 0 companies |
| Jan Conny Andersson | Management | 0 companies |
| Freddie Otto Parrman | Management | 0 companies |
| Peter Christian Hartmann | Management | 0 companies |
| Pehr Anders Marklund | Board of Directors | 0 companies |
| Kristofer Lennart Bergmar | Chairman | 0 companies |
| Bjørn Christer Johansson | Board of Directors | 0 companies |
| Kari Kullervo Kallio | Chairman | 0 companies |
| Pierre Otto Parrman | Board of Directors | 0 companies |
| Lars Magnus Gunnar Karlsson | Board of Directors | 0 companies |
| Peter Gille | Chairman | 0 companies |
| Anders Berg | Chairman | 0 companies |
| Marie-Aurore Nicaise | Board of Directors | 0 companies |
| Lars Lennart Andreas Pettersson | Chairman | 0 companies |