| Revenue | DKK 138K | -56% |
| EBITDA | DKK -12K | -120% |
| Net profit | DKK -10K | -127% |
| Total assets | DKK 690K | -3% |
| Equity | DKK 675K | -2% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -107 | -29 | -38 | 64 | -256 | 202 | 257 | 227 | 427 | 317 | 138 |
| Staff expenses | -111 | -300 | -345 | -401 | -661 | -677 | -484 | -154 | -117 | -140 | -150 |
| EBITDA | -218 | -329 | -383 | -337 | -918 | -475 | -227 | 73 | 156 | 59 | -12 |
| Depreciation & amort. | -21 | -34 | -38 | -42 | -42 | -21 | -9 | 0 | 10 | -0 | -0 |
| EBIT | -239 | -363 | -422 | -378 | -959 | -496 | -235 | 73 | 145 | 59 | -12 |
| Net financials | -0 | 1 | -2 | -1 | -5 | 26 | -4 | -3 | 23 | -21 | 2 |
| Profit before tax | -239 | -362 | -423 | -380 | -965 | -470 | -239 | 70 | 168 | 39 | -10 |
| Tax | 3 | -4 | -5 | -25 | -40 | -6 | -3 | -0 | -0 | -0 | -0 |
| Net profit | -243 | -358 | -418 | -354 | -924 | -464 | -237 | 70 | 168 | 39 | -10 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.200 | 841 | 417 | 2.092 | 1.211 | 678 | 607 | 553 | 725 | 712 | 690 |
| Equity | 1.164 | 806 | 387 | 2.033 | 1.108 | 645 | 408 | 478 | 646 | 685 | 675 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20 | 23 | 23 | 56 | 103 | 33 | 198 | 75 | 79 | 27 | 15 |
| Total debt | 20 | 23 | 23 | 56 | 103 | 33 | 198 | 75 | 79 | 27 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2014 | — | — |
HG Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NOLSØE & BERGGREEN HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 33.3% | 33.3% | 2017 | |
SPIDUE ApS | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Marie Stampe Berggreen | Management | 0 companies |
| Heiða Gunnarsdóttir Nolsøe | Management | 0 companies |
| Atli Rasmussen | Chairman | 0 companies |
| Jan Jakobsen | Chairman | 0 companies |
| Frans Blach Rossen | Board of Directors | 0 companies |