| Revenue | DKK 2,4M | -31% |
| EBITDA | DKK 720K | -68% |
| Net profit | DKK 150K | -90% |
| Total assets | DKK 2,8M | -33% |
| Equity | DKK 279K | -89% |
| Employees | 12 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 1.948 | 1.703 | 636 | 3.448 | 2.382 |
| Staff expenses | -1.028 | -978 | -576 | -1.198 | -1.574 |
| EBITDA | 921 | 725 | 60 | 2.250 | 720 |
| Depreciation & amort. | -234 | -235 | -235 | -264 | -257 |
| EBIT | 686 | 490 | -175 | 1.985 | 463 |
| Net financials | -35 | -1 | 1 | 26 | -212 |
| Profit before tax | 652 | 489 | -174 | 2.011 | 251 |
| Tax | 144 | 109 | -37 | 451 | 101 |
| Net profit | 507 | 380 | -137 | 1.560 | 150 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 2.140 | 1.937 | 1.757 | 4.241 | 2.837 |
| Equity | 1.191 | 1.255 | 868 | 2.428 | 279 |
| Long-term debt | 0 | 0 | 0 | 200 | 175 |
| Short-term debt | 755 | 458 | 702 | 1.504 | 2.310 |
| Total debt | 755 | 458 | 702 | 1.704 | 2.485 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MN Management | Management | 2015 – 2017 |
MB Management | Management | 2017 – 2024 |
JH Unofficial title | Unofficial title | 2024 – 2024 |
HJ Management | Management | 2017 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2020 – 2020 | |
| Chairman | 2015 – 2016 | |
| Chairman | 2017 – 2017 | |
| Chairman | 2016 – 2017 | |
| Chairman | 2017 – 2019 | |
| Board of Directors | 2017 – 2019 | |
| Chairman | 2019 – 2020 | |
| Board of Directors | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Niels Glifberg | Management | 0 companies |
| Morten Bredahl Weinkouff | Management | 0 companies |
| Jens Henrik Bech | Unofficial title | 0 companies |
| Henrik Jensen | Management | 0 companies |
| Bo Schmidt | Board of Directors | 0 companies |
| Stefan Ek Lorenzen | Chairman | 0 companies |
| Henrik Fjordbak | Chairman | 0 companies |
| Carsten Juhl | Chairman | 0 companies |
| Dennis Østergaard Christiansen | Chairman | 0 companies |
| Kenneth Hvidsted Normann Jensen | Board of Directors | 0 companies |
| Jesper Spanner Sørensen | Chairman | 0 companies |
| Malene Høholt Larsen | Board of Directors | 0 companies |