| Revenue | DKK 88K | -40% |
| EBITDA | DKK -4K | -107% |
| Net profit | DKK -4K | -109% |
| Total assets | DKK 88K | -14% |
| Equity | DKK 51K | -7% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 140 | 139 | 89 | 81 | 119 | 149 | 146 | 88 |
| Staff expenses | -97 | -114 | -111 | -95 | -121 | -139 | -93 | -92 |
| EBITDA | -18 | 25 | -22 | -14 | -2 | 10 | 53 | -4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | 25 | -22 | -14 | -2 | 10 | 53 | -4 |
| Net financials | -2 | 0 | 0 | 4 | 3 | -0 | -0 | -0 |
| Profit before tax | -20 | 25 | -22 | -10 | 1 | 10 | 53 | -4 |
| Tax | -5 | 7 | -0 | -0 | -0 | 2 | 12 | -0 |
| Net profit | -15 | 19 | -22 | -10 | 1 | 8 | 41 | -4 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 85 | 69 | 42 | 42 | 51 | 56 | 102 | 88 |
| Equity | 63 | 48 | 29 | 18 | 22 | 25 | 55 | 51 |
| Long-term debt | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 21 | 12 | 24 | 29 | 31 | 48 | 37 |
| Total debt | 23 | 21 | 12 | 24 | 29 | 31 | 48 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2013 | — | — |
MS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN HORNBECH HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
| Individual | 50.0% | 50.0% | 2019 | |
JERÔME BALTZERSEN HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
MStrunge Holding ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jerome Bengård Baltzersen | Management | 0 companies |
| Morten Sonne Hornbech | Management | 0 companies |