| Revenue | DKK -99K | -122% |
| EBITDA | DKK -139K | +39% |
| Net profit | DKK -141K | +23% |
| Total assets | DKK 181K | -55% |
| Equity | DKK 151K | -48% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | -88 | -74 | -66 | 446 | -99 |
| Staff expenses | -0 | -615 | -928 | -674 | -40 |
| EBITDA | -88 | -689 | -993 | -228 | -139 |
| Depreciation & amort. | -0 | 2 | 2 | -6 | -0 |
| EBIT | -88 | -691 | -996 | -234 | -139 |
| Net financials | -0 | 4 | 1 | 0 | -1 |
| Profit before tax | -89 | -687 | -994 | -234 | -140 |
| Tax | -19 | -150 | -234 | -51 | 1 |
| Net profit | -70 | -536 | -760 | -183 | -141 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 28 | 612 | 356 | 404 | 181 |
| Equity | 10 | 480 | 220 | 292 | 151 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18 | 132 | 136 | 111 | 30 |
| Total debt | 18 | 132 | 136 | 111 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2012 | — | — |
AM Unofficial title | Unofficial title | 2017 | — | — |
OA Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIKOLI HOLDING ApS | Company | 25.0% | 25.0% | 2016 |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2014 | |
TA CAPITAL ApS | Company | 25.0% | 25.0% | 2016 |
FLEXTOWN ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Vagn Christiansen | Management | 0 companies |
| Anders Madsen | Unofficial title | 0 companies |
| Oliver Andreas Rask Vassard | Management | 0 companies |
| Morten Einshøj Petersen | Board of Directors | 0 companies |
| Mogens Tveskov | Chairman | 0 companies |