| Revenue | DKK -9K | -140% |
| EBITDA | DKK -9K | -161% |
| Net profit | DKK 3K | -94% |
| Total assets | DKK 751K | +0% |
| Equity | DKK 618K | +0% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 5.408 | 6.231 | 12.565 | 23 | -9 |
| Staff expenses | -4.791 | -5.782 | -5.006 | -8 | -0 |
| EBITDA | 617 | 449 | 7.559 | 15 | -9 |
| Depreciation & amort. | -531 | -529 | -0 | -0 | -0 |
| EBIT | 86 | -80 | 7.559 | 15 | -9 |
| Net financials | 26 | 9 | 54 | 40 | 13 |
| Profit before tax | 113 | -41 | 7.613 | 55 | 4 |
| Tax | 18 | 14 | 1.685 | 3 | 1 |
| Net profit | 94 | -56 | 5.928 | 53 | 3 |
| Item | 2015 | 2016 | 2017 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 1.729 | 1.952 | 7.257 | 748 | 751 |
| Equity | 991 | 935 | 6.863 | 615 | 618 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 612 | 953 | 394 | 133 | 133 |
| Total debt | 612 | 953 | 394 | 133 | 133 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
PB Management | Management | 2016 – 2017 |
MM Management | Management | 2017 – 2021 |
LF Management | Management | 2010 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2014 – 2016 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2017 – 2021 | |
| Chairman | 2016 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2016 | |
| Individual | 100% | 100% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2010 | |
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Pelle Bjørn Broberg | Management | 0 companies |
| Monica Magdalena Rokkedahl | Management | 0 companies |
| Lizzy Frederiksen | Management | 0 companies |
| Birte Rasmussen | Board of Directors | 0 companies |
| Finn Vestergaard Frederiksen | Board of Directors | 0 companies |
| Valther Leon Rokkedahl | Board of Directors | 0 companies |
| Peter Moth Nielsen | Chairman | 0 companies |