| Revenue | DKK -207K | -244% |
| EBITDA | DKK -804K | -78% |
| Net profit | DKK -1,9M | -275% |
| Total assets | DKK 2,1M | -44% |
| Equity | DKK -5M | -62% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 468 | 906 | 97 | 144 | -207 |
| Staff expenses | -1.075 | -706 | -606 | -597 | -597 |
| EBITDA | -1.478 | 200 | -509 | -453 | -804 |
| Depreciation & amort. | -6 | -5 | -5 | -1 | -1 |
| EBIT | -1.484 | 195 | -514 | -454 | -805 |
| Net financials | -79 | -56 | -92 | -154 | -1.094 |
| Profit before tax | -1.564 | 139 | -606 | -608 | -1.900 |
| Tax | -0 | -0 | -0 | -100 | -0 |
| Net profit | -1.564 | 139 | -606 | -507 | -1.900 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.013 | 4.035 | 3.818 | 3.709 | 2.064 |
| Equity | -2.088 | -1.949 | -2.554 | -3.062 | -4.962 |
| Long-term debt | 0 | 0 | 0 | 100 | 61 |
| Short-term debt | 5.101 | 5.984 | 6.373 | 6.671 | 6.965 |
| Total debt | 5.101 | 5.984 | 6.373 | 6.771 | 7.025 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ET Management | Management | 2015 |
| Former (1) | ||
MM Management | Management | 2015 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2015 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Møller | Management | 0 companies |
| Erik Thaysen | Management | 0 companies |
| Frank Waller | Chairman | 0 companies |