| Revenue | DKK -20K | +3% |
| EBITDA | DKK -20K | -3% |
| Net profit | DKK 10,7M | +50% |
| Total assets | DKK 172,9M | +6% |
| Equity | DKK 39,6M | -9% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -38 | -16 | -19 | -19 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -38 | -16 | -19 | -19 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -38 | -16 | -19 | -19 | -20 |
| Net financials | -2.315 | -2.277 | 13.457 | 9.571 | 10.075 |
| Profit before tax | -2.353 | -2.293 | 13.438 | 9.552 | 10.055 |
| Tax | -520 | -510 | -349 | 2.406 | -653 |
| Net profit | -1.834 | -1.783 | 13.787 | 7.146 | 10.709 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 184.198 | 174.590 | 161.785 | 162.447 | 172.851 |
| Equity | 75.088 | 57.705 | 48.592 | 43.738 | 39.632 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 109.110 | 116.885 | 113.194 | 118.709 | 133.219 |
| Total debt | 109.110 | 116.885 | 113.194 | 118.709 | 133.219 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
HD Management | Management | 2018 |
CE Management | Management | 2017 |
SS Management | Management | 2023 |
| Former (4) | ||
OM Management | Management | 2014 – 2016 |
KC Management | Management | 2016 – 2023 |
RM Management | Management | 2016 – 2018 |
MK Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Individual | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| Katia Ciesielska | Management | 0 companies |
| Harry Duncan MacDonald | Management | 0 companies |
| Robert McCorduck | Management | 0 companies |
| Carl Edgar Serge Vøgg | Management | 0 companies |
| Stephan Schmitz | Management | 0 companies |
| Mette Krog Hansen | Chief Executive Officer | 0 companies |
| Katarzyna Ciesielsk | Board of Directors | 0 companies |
| Rachel Hafedh | Board of Directors | 0 companies |
| Robert McCorduck | Board of Directors | 0 companies |