| Revenue | DKK 3,5M | -32% |
| EBITDA | DKK -376K | -250% |
| Net profit | DKK -506K | -445% |
| Total assets | DKK 237K | -76% |
| Equity | DKK 109K | -82% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 4.555 | 4.757 | 4.915 | 5.119 | 3.457 |
| Staff expenses | -4.504 | -4.383 | -4.895 | -4.869 | -3.833 |
| EBITDA | 51 | 374 | 20 | 250 | -376 |
| Depreciation & amort. | -74 | -88 | -89 | -61 | -125 |
| EBIT | -23 | 286 | -69 | 190 | -501 |
| Net financials | -7 | -5 | -5 | -10 | -5 |
| Profit before tax | -30 | 280 | -73 | 180 | -506 |
| Tax | -0 | 21 | 0 | 33 | -0 |
| Net profit | -30 | 259 | -74 | 147 | -506 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 819 | 1.169 | 2.009 | 973 | 237 |
| Equity | 282 | 542 | 468 | 615 | 109 |
| Long-term debt | 0 | 0 | 0 | 36 | 0 |
| Short-term debt | 537 | 627 | 1.541 | 358 | 128 |
| Total debt | 537 | 627 | 1.541 | 358 | 128 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MO Chief Executive Officer | Chief Executive Officer | 2010 – 2015 |
HP Chief Executive Officer | Chief Executive Officer | 2015 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2010 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mehdi Owliaie | Chief Executive Officer | 0 companies |
| Heidi Pernille Thamestrup | Chief Executive Officer | 0 companies |
| Majbrit Gulli Bogø | Board of Directors | 0 companies |
| Britta Bak Jensen | Board of Directors | 0 companies |
| Inger Elisabeth Sandell | Board of Directors | 0 companies |
| Svend Morten Carlsson | Board of Directors | 0 companies |
| Hanne Kirkeby | Board of Directors | 0 companies |
| Allan Nørager Bay | Board of Directors | 0 companies |
| Ole Brasch | Board of Directors | 0 companies |