| Revenue | DKK -49K | -64% |
| EBITDA | DKK -49K | +65% |
| Net profit | DKK -52K | +90% |
| Total assets | DKK 202K | +68% |
| Equity | DKK -52K | +100% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.947 | 577 | 130 | 310 | 187 | 576 | -63 | -67 | -28 | -103 | -137 | -49 |
| Staff expenses | -0 | -0 | -0 | -1 | -4 | -6 | -1 | -0 | -1 | -9 | -6 | -0 |
| EBITDA | 4.947 | 577 | 130 | -488 | -199 | 570 | -64 | -67 | -29 | -113 | -142 | -49 |
| Depreciation & amort. | -2.287 | -2.141 | -2.141 | -800 | -481 | -87 | -82 | -6 | -11 | -20 | -20 | -16 |
| EBIT | 2.660 | -1.564 | -2.010 | -1.288 | -681 | 483 | -146 | -73 | -41 | -133 | -162 | -65 |
| Net financials | -3.258 | -3.441 | -3.864 | 5.771 | -767 | -822 | -439 | -5.698 | -224 | -431 | -457 | -0 |
| Profit before tax | -597 | -5.005 | -5.875 | 4.483 | -1.448 | -339 | -585 | -5.771 | -265 | -563 | -619 | -65 |
| Tax | 329 | 0 | -769 | -179 | -197 | 76 | -0 | -105 | -41 | -63 | -71 | -13 |
| Net profit | -927 | -5.005 | -5.105 | 4.662 | -1.251 | -415 | -585 | -5.666 | -224 | -501 | -547 | -52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.484 | 11.491 | 8.281 | 2.980 | 1.460 | 110 | 36 | 58 | 184 | 130 | 120 | 202 |
| Equity | 348 | -4.657 | -9.762 | -5.100 | -6.351 | -6.766 | -7.351 | -13.017 | -13.241 | -13.741 | -14.289 | -52 |
| Long-term debt | 3.764 | 2.111 | 5.611 | 7.692 | 7.649 | 6.632 | 7.104 | 7.691 | 7.999 | 8.234 | 8.502 | 0 |
| Short-term debt | 8.992 | 8.692 | 5.635 | 161 | 25 | 30 | 70 | 47 | 35 | 38 | 27 | 254 |
| Total debt | 12.756 | 10.803 | 11.246 | 7.852 | 7.674 | 6.662 | 7.174 | 7.738 | 8.034 | 8.272 | 8.529 | 254 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
JR Management | Management | 2012 | — | — |
LS Management | Management | 2011 | — | — |
PG Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PM 1 AF 1/11 2007 ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Møller | Chief Executive Officer | 0 companies |
| Jonas Rosendahl Hansen | Management | 0 companies |
| Leon Sass | Management | 0 companies |
| Per Graakjær Johannesen | Management | 0 companies |