| Revenue | DKK 10,1M | +5% |
| EBITDA | DKK -2,5M | +63% |
| Net profit | DKK -2,3M | +61% |
| Total assets | DKK 16,4M | -18% |
| Equity | DKK -2M | -731% |
| Employees | 18 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 3.559 | 2.586 | 6.695 | 9.617 | 10.113 |
| Staff expenses | -2.761 | -3.135 | -7.485 | -16.369 | -12.622 |
| EBITDA | 785 | -548 | -790 | -6.753 | -2.508 |
| Depreciation & amort. | -82 | -36 | -41 | -299 | -273 |
| EBIT | 703 | -585 | -831 | -7.051 | -2.781 |
| Net financials | -209 | -191 | -186 | -455 | -169 |
| Profit before tax | 494 | -775 | -1.017 | -7.506 | -2.950 |
| Tax | 113 | -156 | 0 | -1.606 | -644 |
| Net profit | 382 | -619 | -1.017 | -5.900 | -2.306 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 4.580 | 2.904 | 4.560 | 19.863 | 16.387 |
| Equity | -2.986 | -3.605 | -4.622 | 315 | -1.990 |
| Long-term debt | 0 | 0 | 0 | 579 | 448 |
| Short-term debt | 7.567 | 6.510 | 9.149 | 18.942 | 17.929 |
| Total debt | 7.567 | 6.510 | 9.149 | 19.521 | 18.377 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
MK Management | Management | 2019 – 2021 |
MS Management | Management | 2011 – 2012 |
PP Management | Management | 2018 – 2019 |
PB Management | Management | 2014 – 2018 |
HB Management | Management | 2012 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (13) | ||
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2018 – 2021 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2017 – 2021 | |
| Chairman | 2017 – 2021 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2017 – 2021 | |
| Chairman | 2011 – 2014 | |
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2011 – 2011 | |
| Chairman | 2016 – 2017 | |
| Board of Directors | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Kristensen | Management | 0 companies |
| Martin Svendsen | Management | 0 companies |
| Petter Pablo Sommerfelt-Venegas | Management | 0 companies |
| Peer Brændholt | Management | 0 companies |
| Henrik Binzer | Management | 0 companies |
| Mads Heide Mikkelsen | Board of Directors | 0 companies |
| Morten Eskildsen | Board of Directors | 0 companies |
| Heine Jørgensen | Board of Directors | 0 companies |
| Michael Kaltoft Paterson | Board of Directors | 0 companies |
| Albert Crilles Sebastian Funder | Chairman | 0 companies |
| Ole Jensen | Chairman | 0 companies |
| Lone Kragh | Board of Directors | 0 companies |
| Lars Bo Hansen | Board of Directors | 0 companies |
| Carsten Haagensen | Chairman | 0 companies |
| Jesper Angelsø Hjortshøj | Board of Directors | 0 companies |
| Thomas Carlsen | Board of Directors | 0 companies |
| Jens Hjortshøj | Chairman | 0 companies |
| Peter Herlev Enevoldsen | Board of Directors | 0 companies |