| Revenue | DKK -89K | -129% |
| EBITDA | DKK -89K | -151% |
| Net profit | DKK -89K | -185% |
| Total assets | DKK 0 | -100% |
| Equity | DKK -1,3M | -8% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -133 | -490 | -267 | -1.356 | 1.012 | 895 | 436 | 311 | -89 |
| Staff expenses | -74 | -426 | -7 | -467 | -1.291 | -939 | -481 | -137 | -0 |
| EBITDA | -208 | -917 | -975 | -1.823 | -279 | -44 | -45 | 174 | -89 |
| Depreciation & amort. | 86 | -168 | -0 | -27 | -27 | -27 | -27 | -27 | -0 |
| EBIT | -294 | -1.084 | -975 | -1.850 | -306 | -72 | -72 | 147 | -89 |
| Net financials | -9 | -4 | -63 | -297 | -175 | -186 | -98 | -41 | -0 |
| Profit before tax | -303 | -1.088 | -1.038 | -1.999 | -482 | -258 | -170 | 105 | -89 |
| Tax | -69 | 69 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -234 | -1.157 | -1.038 | -1.999 | -482 | -258 | -170 | 105 | -89 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 676 | 854 | 536 | 273 | 184 | 88 | 34 | 21 | 0 |
| Equity | 266 | -891 | -1.929 | -3.929 | -4.410 | -4.668 | -1.271 | -1.165 | -1.254 |
| Long-term debt | 359 | 1.560 | 1.319 | 1.372 | 1.427 | 1.515 | 0 | 0 | 0 |
| Short-term debt | 410 | 185 | 1.146 | 2.829 | 3.167 | 3.241 | 1.304 | 1.187 | 1.254 |
| Total debt | 410 | 1.745 | 2.466 | 4.201 | 4.594 | 4.756 | 1.304 | 1.187 | 1.254 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2014 | — | — |
PL Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VMJ MARKETING ApS | Company | 50.0% | 50.0% | 2014 |
ONLINE INVEST ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Grønning Vilsen | Management | 0 companies |
| Peter Lind Sørensen | Management | 0 companies |
| Mogens Grønning Vilsen | Chairman | 0 companies |