| Revenue | DKK -934K | +6% |
| EBITDA | DKK -1,7M | -53% |
| Net profit | DKK -1,8M | -63% |
| Total assets | DKK 1,5M | -48% |
| Equity | DKK -1,2M | -272% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Revenue | -8 | -858 | -258 | -431 | -765 | -881 | -934 |
| Staff expenses | -0 | -624 | -7 | -6 | -63 | -225 | -756 |
| EBITDA | -8 | -1.481 | -265 | -436 | -828 | -1.107 | -1.690 |
| Depreciation & amort. | -0 | -21 | -21 | -21 | -23 | -32 | -14 |
| EBIT | -8 | -1.502 | -286 | -457 | -851 | -1.138 | -1.704 |
| Net financials | -0 | -3 | -2 | -5 | -11 | -24 | -135 |
| Profit before tax | -8 | -1.505 | -288 | -462 | -862 | -1.163 | -1.839 |
| Tax | -1 | -142 | -0 | -23 | -9 | -33 | -0 |
| Net profit | -7 | -1.363 | -288 | -438 | -852 | -1.129 | -1.839 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Total assets | 8 | 465 | 483 | 470 | 1.511 | 2.902 | 1.506 |
| Equity | 2 | 439 | 451 | 309 | 1.129 | 675 | -1.164 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 | 1.977 | 2.082 |
| Short-term debt | 6 | 26 | 32 | 161 | 381 | 250 | 588 |
| Total debt | 6 | 26 | 32 | 161 | 382 | 2.227 | 2.670 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2015 | — | — |
SM Management | Management | 2017 | — | — |
NO Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORCE INVEST ApS | Company | 10.0% | 10.0% | 2020 |
HBA07 ApS | Company | 5.0% | 5.0% | 2020 |
LHN EJENDOMME ApS | Company | 10.0% | 10.0% | 2020 |
SMH17 ApS | Company | 5.0% | 5.0% | 2020 |
MOMETT ApS | Company | 10.0% | 10.0% | 2020 |
INV. AF 15/5 2006 ApS | Company | 10.0% | 10.0% | 2020 |
MRC18 ApS | Company | 15.0% | 15.0% | 2020 |
NMH15 ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Rasmus Christoffersen | Management | 0 companies |
| Simon Merrild-Hansen | Management | 0 companies |
| Niels Ole Mortensen | Management | 0 companies |
| Morten Kofoed Marker | Board of Directors | 0 companies |
| Søren Brandt Lassen | Chairman | 0 companies |
| Morten Johansen | Board of Directors | 0 companies |
| Steffen Osted | Chairman | 0 companies |
| Rikke Stetter | Board of Directors | 0 companies |
| Lotte de Fønss Gandrup | Board of Directors | 0 companies |
| Kim Hauberg Fischer | Board of Directors | 0 companies |
| Mikael Kisbye Kristensen | Board of Directors | 0 companies |
| Henrik Hede-Nielsen | Board of Directors | 0 companies |
| Trine Hammer Frausing | Board of Directors | 0 companies |