| Revenue | DKK 1,1M | -675% |
| EBITDA | DKK -1,9M | -62% |
| Net profit | DKK -1,8M | -85% |
| Total assets | DKK 4M | -5% |
| Equity | DKK 838K | +1032% |
| Employees | 10 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 137 | — | 327 | 384 | 1.230 | 674 | 1.755 | 1.245 | 1.122 | -187 | 1.074 |
| Staff expenses | -15 | -50 | -197 | -359 | -499 | -972 | -1.245 | -1.883 | -1.550 | -979 | -2.959 |
| EBITDA | 122 | 20 | 110 | 26 | 731 | -298 | 510 | -638 | -428 | -1.165 | -1.885 |
| Depreciation & amort. | -0 | -7 | -14 | -8 | -7 | -25 | -33 | -38 | -21 | -39 | -331 |
| EBIT | 122 | 13 | 96 | 18 | 724 | -323 | 477 | -676 | -449 | -1.205 | -2.216 |
| Net financials | -0 | -4 | -20 | -17 | -5 | -10 | -28 | -1 | -20 | -18 | -44 |
| Profit before tax | 122 | 9 | 76 | 1 | 719 | -332 | 448 | -677 | -469 | -1.223 | -2.260 |
| Tax | 30 | 3 | 18 | 2 | 160 | -79 | 92 | -126 | -132 | -264 | -488 |
| Net profit | 92 | 6 | 59 | -1 | 559 | -253 | 357 | -551 | -337 | -959 | -1.772 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 172 | 262 | 490 | 714 | 1.441 | 2.344 | 2.865 | 2.468 | 3.648 | 4.205 | 4.007 |
| Equity | 92 | 98 | 157 | 156 | 715 | 851 | 1.207 | 656 | 869 | -90 | 838 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 66 | 22 | 23 | 24 | 24 | 24 |
| Short-term debt | 80 | 161 | 334 | 558 | 711 | 1.427 | 1.612 | 1.790 | 2.755 | 4.271 | 3.145 |
| Total debt | 80 | 161 | 334 | 558 | 711 | 1.494 | 1.634 | 1.813 | 2.779 | 4.295 | 3.169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2016 | — | — |
NA Management | Management | 2014 | — | — |
MS Founder | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MACC GROUP ApS | Company | 50.0% | 50.0% | 2024 |
Mani Pine Holding ApS | Company | 50.0% | 50.0% | 2023 |
P2M 2008 ApS | Company | 20.0% | 20.0% | 2020 |
| Individual | 15.0% | 15.0% | 2020 | |
LBD HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Lervad Damm | Management | 0 companies |
| Nicolai Adamsen | Management | 0 companies |
| Mads Severinsen | Founder | 0 companies |
| Christian Rudolph-Christiansen | Chairman | 0 companies |