| Revenue | DKK 109K | -59% |
| EBITDA | DKK -30K | +94% |
| Net profit | DKK -30K | +95% |
| Total assets | DKK 169K | -74% |
| Equity | DKK 40K | -43% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.052 | 1.677 | 1.500 | 1.729 | 991 | 843 | 592 | 484 | 589 | 1.522 | 264 | 109 |
| Staff expenses | -1.165 | -962 | -914 | -980 | -616 | -758 | -591 | -541 | -581 | -1.062 | -774 | -139 |
| EBITDA | -394 | 158 | 219 | 308 | 375 | 85 | 1 | -57 | 8 | 460 | -510 | -30 |
| Depreciation & amort. | -25 | -112 | -70 | -30 | -18 | -23 | -23 | -33 | -47 | -69 | -65 | -0 |
| EBIT | -419 | 47 | 149 | 277 | 357 | 61 | -23 | -90 | -38 | 391 | -575 | -30 |
| Net financials | -5 | 17 | 25 | -2 | 0 | -1 | -0 | -0 | -3 | -1 | 1 | -0 |
| Profit before tax | -424 | 64 | 175 | 275 | 357 | 61 | -23 | -90 | -41 | 390 | -574 | -30 |
| Tax | -32 | -16 | -0 | 65 | 59 | 13 | -5 | 16 | -0 | 49 | -0 | -0 |
| Net profit | -392 | 80 | 175 | 210 | 298 | 47 | -18 | -106 | -41 | 341 | -574 | -30 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 381 | 587 | 206 | 411 | 696 | 870 | 753 | 924 | 705 | 1.160 | 640 | 169 |
| Equity | -312 | -232 | -74 | 136 | 420 | 467 | 449 | 343 | 302 | 643 | 70 | 40 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 693 | 819 | 280 | 275 | 275 | 403 | 304 | 581 | 403 | 516 | 570 | 129 |
| Total debt | 693 | 819 | 280 | 275 | 275 | 403 | 304 | 581 | 403 | 516 | 570 | 129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Unofficial title | Unofficial title | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOSE ApS | Company | 50.0% | 50.0% | 2013 |
W.A.P.S. AF 12/3 1993 ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Mose Midtgaard | Unofficial title | 0 companies |
| Niels Ib Wibroe | Chairman | 0 companies |