| Revenue | DKK -439K | +46% |
| EBITDA | DKK -439K | -46% |
| Net profit | DKK 1,2M | -43% |
| Total assets | DKK 27,4M | +1% |
| Equity | DKK 27,4M | +1% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -112 | -192 | -180 | -173 | -182 | -215 | -295 | -300 | -439 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 53.005 | 81.845 | -192 | -180 | -173 | -182 | -215 | -295 | -300 | -439 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 53.005 | 81.845 | -192 | -180 | -173 | -182 | -215 | -295 | -300 | -439 |
| Net financials | -117.618 | -163.914 | 36.243 | 2.103 | 1.970 | -941 | 3.747 | -707 | 2.483 | 1.680 |
| Profit before tax | -64.613 | -82.069 | 36.051 | 1.923 | 1.797 | -1.123 | 3.532 | -1.002 | 2.183 | 1.241 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -64.613 | -82.069 | 36.051 | 1.923 | 1.797 | -1.123 | 3.532 | -1.002 | 2.183 | 1.241 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 71.905 | 16 | 36.259 | 25.415 | 27.213 | 25.589 | 29.135 | 26.736 | 27.019 | 27.415 |
| Equity | 71.796 | -41 | 36.081 | 25.379 | 27.176 | 25.553 | 29.085 | 26.683 | 26.966 | 27.357 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 108 | 57 | 178 | 36 | 37 | 36 | 50 | 53 | 53 | 58 |
| Total debt | 108 | 57 | 178 | 36 | 37 | 36 | 50 | 53 | 53 | 58 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2022 | — | — |
PM Management | Management | 2016 | — | — |
KK Management | Management | 2020 | — | — |
JS Management | Management | 2014 | — | — |
PO Management | Management | 2017 | — | — |
VR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BK Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Glissmann Bojer-Larsen | Management | 0 companies |
| Peter Matzen Drachmann | Management | 0 companies |
| Kimmie Kubis Tronborg | Management | 0 companies |
| Jacob Smed | Management | 0 companies |
| Pernille Ohlsen | Management | 0 companies |
| Vibeke Rohde | Chief Executive Officer | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Frank Vincent Pizzi | Deputy Chairman | 0 companies |
| Stephen Chester Clark III | Chairman | 0 companies |
| Natalia Sara Hagendorf | Board of Directors | 0 companies |
| Pierre Hagendorf | Board of Directors | 0 companies |
| Gil Wojakowski | Board of Directors | 0 companies |
| Eric George Hutchinson | Board of Directors | 0 companies |