| Revenue | — | — |
| EBITDA | DKK -271K | -34535% |
| Net profit | DKK 1,3M | +216203% |
| Total assets | DKK 40M | +103733% |
| Equity | DKK 35,9M | +103784% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -14 |
| EBITDA | -77 | -80 | -66 | -86 | -97 | -107 | -3.471 | -1.057 | 0 | -1 | -0 | 1 | -271 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -77 | -80 | -66 | -86 | -97 | -107 | -3.471 | -1.057 | 0 | -1 | -0 | 1 | -271 |
| Net financials | -1.501 | -1.068 | 21.316 | 14.775 | 3.642 | -5.326 | 7.630 | 9.719 | -4 | 13 | -4 | -1 | 1.613 |
| Profit before tax | -1.578 | -1.148 | 21.250 | 14.689 | 3.545 | -5.433 | 4.160 | 8.662 | -3 | 11 | -4 | -1 | 1.342 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.578 | -1.148 | 21.250 | 14.689 | 3.545 | -5.433 | 4.160 | 8.662 | -3 | 11 | -4 | -1 | 1.342 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.881 | 42.742 | 63.988 | 78.674 | 79.048 | 67.121 | 71.642 | 75.227 | 69 | 60 | 41 | 39 | 39.982 |
| Equity | 43.836 | 42.688 | 63.938 | 78.627 | 77.097 | 67.063 | 68.222 | 70.885 | 65 | 54 | 35 | 35 | 35.893 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 45 | 54 | 50 | 47 | 1.951 | 58 | 3.420 | 28 | 0 | 0 | 1 | 0 | 18 |
| Total debt | 45 | 54 | 50 | 47 | 1.951 | 58 | 3.420 | 4.342 | 4 | 5 | 6 | 4 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Management | Management | 2024 | — | — |
HS Management | Management | 2010 | — | — |
MW Management | Management | 2020 | — | — |
ST Founder | Founder | 2010 | — | — |
LR Management | Management | 2018 | — | — |
SA Management | Management | 2023 | — | — |
MJ Management | Management | 2024 | — | — |
SD Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2018 | |
SKOLEBAKKEN VENTURE A/S | Company | 5.0% | 5.0% | 2011 |
MISP Holding I ApS | Company | 5.0% | 5.0% | 2019 |
E. SÆTHER HOLDING A/S | Company | 5.0% | 5.0% | 2011 |
MANNER HOLDING ApS | Company | 5.0% | 5.0% | 2011 |
| Individual | 5.0% | 5.0% | 2011 | |
MISP HOLDING A/S | Company | 5.0% | 5.0% | 2011 |
| Individual | 5.0% | 5.0% | 2019 | |
MISP Midlertidigt Holding ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| David Beske Buhl | Management | 0 companies |
| Henrik Sparup | Management | 0 companies |
| Morten Windfeldt Jensen | Management | 0 companies |
| Søren Tyge Sørensen | Founder | 0 companies |
| Lars Rabe Tønnesen | Management | 0 companies |
| Steffen Appelqvist Stæhr | Management | 0 companies |
| Mikkel Jørgensen Vognbjerg | Management | 0 companies |
| Søren Dal Thomsen | Management | 0 companies |
| Lars Christian Hahn | Board of Directors | 0 companies |
| Knud Bergert Johansen | Board of Directors | 0 companies |
| Claus Dyre Nielsen | Board of Directors | 0 companies |
| Ib Mortensen | Board of Directors | 0 companies |
| Henrik Bo Jørgensen | Board of Directors | 0 companies |