| Revenue | DKK 0 | — |
| EBITDA | DKK -12K | +18% |
| Net profit | DKK -84K | -504% |
| Total assets | DKK 59K | -82% |
| Equity | DKK -132K | -171% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -11 | -20 | -15 | -23 | -207 | -90 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | 0 | -11 | -20 | -15 | -23 | -207 | -90 | -187 | -15 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | 0 | -11 | -20 | -15 | -23 | -207 | -90 | -187 | -15 | -12 |
| Net financials | 0 | -374 | -349 | -205 | -188 | 1.143 | 22.594 | -21.578 | -1 | -3 | -0 |
| Profit before tax | — | -374 | -360 | -225 | -203 | 1.120 | 22.387 | -21.668 | -188 | -18 | -13 |
| Tax | -0 | -94 | -41 | -7 | -40 | -69 | -73 | -3 | -46 | -4 | 71 |
| Net profit | — | -280 | -319 | -218 | -163 | 1.189 | 22.460 | -21.665 | -143 | -14 | -84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 13.439 | 13.532 | 13.444 | 13.512 | 13.443 | 4.902 | 3.788 | 1.088 | 333 | 59 |
| Equity | — | 6.634 | 6.315 | 6.097 | 4.367 | 2.559 | 3.409 | 3.768 | -35 | -49 | -132 |
| Long-term debt | 0 | 6.622 | 380 | 0 | 8.289 | 9.392 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 183 | 6.837 | 7.347 | 856 | 1.492 | 1.493 | 20 | 1.123 | 381 | 191 |
| Total debt | 0 | 6.805 | 7.217 | 7.347 | 9.145 | 10.884 | 1.493 | 20 | 1.123 | 381 | 191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
SR Unofficial title | Unofficial title | 2023 | — | — |
ES Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Satago Holding ApS | Company | 33.3% | 33.3% | 2012 |
MLP Invest 2018 ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Strømsted | Management | 0 companies |
| Steen Rode | Unofficial title | 0 companies |
| Emil Staal Bergander | Management | 0 companies |
| Allan Thorvaldsen | Board of Directors | 0 companies |
| Jess Glad Frandsen | Board of Directors | 0 companies |