| Revenue | DKK 694K | -91% |
| EBITDA | DKK 694K | +70% |
| Net profit | DKK 501K | — |
| Total assets | DKK 588K | -99% |
| Equity | DKK 576K | +668% |
| Employees | 44 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 10.213 | 11.172 | 10.942 | 7.714 | 694 |
| Staff expenses | -9.290 | -10.272 | -10.049 | -7.305 | -0 |
| EBITDA | 923 | 900 | 892 | 409 | 694 |
| Depreciation & amort. | -498 | -593 | -604 | -201 | -55 |
| EBIT | 425 | 307 | 289 | 208 | 639 |
| Net financials | -345 | -303 | -288 | -170 | -3 |
| Profit before tax | 80 | 4 | 1 | 38 | 641 |
| Tax | 18 | 1 | 0 | 38 | 140 |
| Net profit | 62 | 3 | 1 | 0 | 501 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 22.099 | 28.033 | 21.097 | 49.244 | 588 |
| Equity | 3.072 | 3.075 | 3.076 | 75 | 576 |
| Long-term debt | 4.300 | 4.792 | 4.792 | 0 | 0 |
| Short-term debt | 14.686 | 20.085 | 13.108 | 49.021 | 12 |
| Total debt | 18.986 | 24.877 | 17.900 | 49.021 | 12 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MP Management | Management | 2013 – 2016 |
FV Chief Executive Officer | Chief Executive Officer | 2016 – 2020 |
PR Management | Management | 2020 – 2022 |
BM Management | Management | 2016 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Chairman | 2016 – 2019 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2013 – 2013 | |
| Chairman | 2022 – 2024 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2013 – 2022 | |
| Board of Directors | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Max Plejdrup Dalsgaard | Management | 0 companies |
| Finn Viggo Nielsen | Chief Executive Officer | 0 companies |
| Peter Rasmussen | Management | 0 companies |
| Bo Michael Kvist | Management | 0 companies |
| Erik Emil Rose Andersen | Chairman | 0 companies |
| Poul Victor Jensen | Board of Directors | 0 companies |
| Maya Margrethe Koustrup | Board of Directors | 0 companies |
| Lotte Haunstrup Hansen | Board of Directors | 0 companies |
| Troels Kær | Board of Directors | 0 companies |
| Brian Sørensen | Chairman | 0 companies |
| Carsten Reinholdt Andersen | Board of Directors | 0 companies |
| John Harbo Andersen | Board of Directors | 0 companies |
| Klaus Sørensen | Board of Directors | 0 companies |
| Micael Amden | Board of Directors | 0 companies |