| Revenue | DKK 30,7M | -45% |
| EBITDA | DKK 2,9M | -1% |
| Net profit | DKK 2,1M | -5% |
| Total assets | DKK 15,2M | -40% |
| Equity | DKK 8,6M | +32% |
| Employees | 10 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 359 | — | 247 | 611 | 7.492 | 5.344 | 7.542 | 19.714 | 64.026 | 55.480 | 30.686 |
| Staff expenses | -560 | -0 | -0 | -183 | -2.998 | -4.871 | -6.985 | -19.206 | -54.492 | -46.797 | -24.127 |
| EBITDA | -1.206 | 0 | -17 | 284 | 824 | 474 | 557 | 508 | 3.000 | 2.927 | 2.892 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.206 | 0 | -17 | 284 | 824 | 474 | 557 | 508 | 3.000 | 2.927 | 2.892 |
| Net financials | 12 | 0 | -2 | -4 | -27 | -34 | -59 | -67 | -151 | -19 | -197 |
| Profit before tax | -1.194 | 0 | -19 | 280 | 797 | 439 | 498 | 440 | 2.848 | 2.908 | 2.695 |
| Tax | -0 | -0 | -0 | -0 | -0 | 82 | 118 | 110 | 666 | 709 | 602 |
| Net profit | -1.194 | 0 | -19 | 280 | 797 | 358 | 380 | 330 | 2.183 | 2.199 | 2.093 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 512 | 0 | 572 | 342 | 5.350 | 6.646 | 9.655 | 8.634 | 40.618 | 25.365 | 15.181 |
| Equity | -1.144 | 0 | -55 | 225 | 1.022 | 1.379 | 1.759 | 2.089 | 4.272 | 6.471 | 8.564 |
| Long-term debt | 1.609 | 0 | 624 | 6 | 2.332 | 2.297 | 5.083 | 106 | 915 | 0 | 0 |
| Short-term debt | 47 | 0 | 3 | 111 | 1.997 | 2.970 | 2.813 | 6.439 | 35.431 | 18.867 | 6.596 |
| Total debt | 1.656 | 0 | 627 | 117 | 4.328 | 5.267 | 7.896 | 6.545 | 36.346 | 18.867 | 6.596 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2025 | — | — |
PA Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Lemming Christensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jan Mikael Kritz | Chairman | 0 companies |
| Jussi Ilmari Autere | Board of Directors | 0 companies |
| Harri Veikko Kallioniemi | Board of Directors | 0 companies |
| Esa Urho Kinnunen | Chairman | 0 companies |
| Jussi Ilmari Autere | Board of Directors | 0 companies |