| Revenue | DKK 595K | -87% |
| EBITDA | DKK 321K | +170% |
| Net profit | DKK 284K | +146% |
| Total assets | DKK 2,5M | +48% |
| Equity | DKK 273K | +364% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | -2.825 | -3.597 | -4.207 | 4.475 | 4.546 | 595 |
| Staff expenses | -0 | -447 | -864 | -888 | -765 | -1.256 | -274 |
| EBITDA | 0 | 105 | 243 | -60 | 402 | -455 | 321 |
| Depreciation & amort. | -0 | 174 | 183 | 184 | -184 | -142 | -0 |
| EBIT | 0 | -68 | 60 | -244 | 218 | -598 | 321 |
| Net financials | 0 | -0 | 0 | 0 | -7 | -27 | -36 |
| Profit before tax | 0 | -68 | 60 | -244 | 211 | -625 | 284 |
| Tax | -0 | -0 | -0 | -0 | 55 | -0 | -0 |
| Net profit | 0 | -68 | 60 | -244 | 156 | -625 | 284 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|
| Total assets | 0 | 1.790 | 1.883 | 2.196 | 2.148 | 1.701 | 2.519 |
| Equity | 0 | 118 | 59 | 302 | 614 | 59 | 273 |
| Long-term debt | 0 | 0 | 0 | 0 | -2 | 0 | 0 |
| Short-term debt | 0 | 1.672 | 1.825 | 1.893 | 1.536 | 1.642 | 2.246 |
| Total debt | 0 | 1.672 | 1.825 | 1.893 | 1.534 | 1.642 | 2.246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEM HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Bøss Lystrup | Chief Executive Officer | 0 companies |
| Phillip Færch | Chief Executive Officer | 0 companies |
| Stephan Bøss Lystrup | Deputy Chairman | 0 companies |