| Revenue | DKK -233K | -126% |
| EBITDA | DKK -1,8M | -730% |
| Net profit | DKK -2M | -2633% |
| Total assets | DKK 1,9M | -51% |
| Equity | DKK -1,3M | -6357% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 247 | 423 | 389 | 899 | -232 |
| Staff expenses | -257 | -602 | -796 | -611 | -1.582 |
| EBITDA | -10 | -179 | -407 | 288 | -1.815 |
| Depreciation & amort. | 65 | -95 | -116 | -79 | -183 |
| EBIT | -75 | -274 | -523 | 210 | -1.997 |
| Net financials | -59 | -332 | -253 | -105 | -110 |
| Profit before tax | -86 | -344 | -506 | 105 | -2.108 |
| Tax | 23 | 131 | 135 | 25 | -91 |
| Net profit | -110 | -475 | -641 | 80 | -2.017 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 2.479 | 2.639 | 3.780 | 3.952 | 1.936 |
| Equity | 890 | 390 | -100 | -21 | -1.343 |
| Long-term debt | 300 | 0 | 200 | 200 | 0 |
| Short-term debt | 1.289 | 2.249 | 3.680 | 3.773 | 3.279 |
| Total debt | 1.589 | 2.249 | 3.880 | 3.973 | 3.279 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
LB Management | Management | 2019 – 2020 |
JM Management | Management | 2018 – 2019 |
AJ Management | Management | 2013 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2019 – 2020 | |
| Chairman | 2013 – 2018 | |
| Board of Directors | 2013 – 2013 | |
JM | Chairman | 2018 – 2020 |
| Board of Directors | 2013 – 2018 | |
| Board of Directors | 2013 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 20–24.99% | 20–24.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2014 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 5–9.99% | 0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Baand Munk | Management | 0 companies |
| Jesper Melballe | Management | 0 companies |
| Anders Jess Madsen | Management | 0 companies |
| Mikkel Baand Munk | Board of Directors | 0 companies |
| Susanne Milo | Chairman | 0 companies |
| Birthe Nielsen | Board of Directors | 0 companies |
| Jes Munk | Chairman | 0 companies |
| Mette Buch | Board of Directors | 0 companies |
| Jens Christian Milo | Board of Directors | 0 companies |