| Revenue | DKK 264K | -26% |
| EBITDA | DKK -233K | +70% |
| Net profit | DKK -309K | +62% |
| Total assets | DKK 35K | -93% |
| Equity | DKK -1,6M | -25% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | 116 | -340 | -263 | -703 | 1.011 | 1.248 | 355 | 264 |
| Staff expenses | -0 | -0 | -0 | -0 | -756 | -883 | -809 | -1.130 | -496 |
| EBITDA | -31 | 116 | -340 | -263 | -1.459 | 128 | 439 | -775 | -233 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -31 | 116 | -340 | -263 | -1.459 | 128 | 439 | -775 | -233 |
| Net financials | -72 | -115 | -689 | 5.833 | 5.713 | 592 | -3.542 | -37 | -77 |
| Profit before tax | -103 | 1 | -1.030 | 5.570 | 4.254 | 720 | -3.103 | -813 | -309 |
| Tax | 27 | -48 | -110 | -5 | -306 | 26 | 94 | -0 | -0 |
| Net profit | -130 | 49 | -920 | 5.575 | 4.560 | 694 | -3.197 | -813 | -309 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.318 | 6.523 | 4.746 | 18.103 | 4.486 | 6.816 | 1.322 | 489 | 35 |
| Equity | 370 | 419 | 926 | 6.501 | 1.661 | 2.355 | -442 | -1.255 | -1.564 |
| Long-term debt | 2.855 | 2.855 | 1.428 | 1.428 | 1.491 | 1.493 | 1.482 | 1.515 | 1.590 |
| Short-term debt | 4.093 | 3.249 | 2.392 | 9.978 | 888 | 1.034 | 282 | 230 | 9 |
| Total debt | 6.948 | 6.104 | 3.820 | 11.406 | 2.379 | 2.527 | 1.764 | 1.744 | 1.599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAUNIK HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
OWL ApS | Company | 66.7% | 66.7% | 2017 |
C G Group Holding ApS | Company | 50.0% | 50.0% | 2015 |
THYMI ApS | Company | 50.0% | 50.0% | 2017 |
FLANDERS HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lindholt | Chief Executive Officer | 0 companies |
| Jens Jakob Jakobsen | Chief Executive Officer | 0 companies |
| Mette Karen Lindholt Laursen | Board of Directors | 0 companies |
| Anders Christian Laursen | Board of Directors | 0 companies |
| Marie Helene Jakobsen | Chairman | 0 companies |
| Jens Thyge Laursen | Chairman | 0 companies |