| Revenue | DKK 948K | -54% |
| EBITDA | DKK -786K | -150% |
| Net profit | DKK -1,4M | -771% |
| Total assets | DKK 3,2M | -10% |
| Equity | DKK 2,4M | +32% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 262 | 45 | 229 | 2.466 | 2.397 | 1.898 | 2.071 | 948 |
| Staff expenses | -685 | -2.959 | -3.933 | -4.003 | -2.100 | -1.618 | -489 | -1.734 |
| EBITDA | -422 | -2.913 | -3.704 | -1.537 | 297 | 281 | 1.582 | -786 |
| Depreciation & amort. | -2 | -20 | -36 | -633 | -847 | -1.010 | -551 | -924 |
| EBIT | -424 | -2.934 | -3.740 | -2.170 | -550 | -729 | 1.031 | -1.710 |
| Net financials | -77 | -28 | -319 | -498 | -480 | -466 | -821 | 299 |
| Profit before tax | -501 | -2.961 | -4.060 | -2.668 | -1.030 | -1.195 | 210 | -1.410 |
| Tax | -109 | -390 | -336 | -423 | -189 | -152 | -0 | -0 |
| Net profit | -392 | -2.571 | -3.723 | -2.245 | -841 | -1.043 | 210 | -1.410 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.617 | 3.798 | 5.403 | 6.222 | 5.813 | 4.309 | 3.525 | 3.174 |
| Equity | 1.307 | -714 | -1.896 | -2.218 | -3.058 | -4.099 | 1.832 | 2.421 |
| Long-term debt | 2.638 | 3.669 | 5.802 | 4.900 | 6.235 | 5.995 | 103 | 103 |
| Short-term debt | 670 | 840 | 1.497 | 3.540 | 2.637 | 2.413 | 1.589 | 649 |
| Total debt | 3.308 | 4.510 | 7.299 | 8.440 | 8.871 | 8.408 | 1.693 | 752 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mojo Group Holding ApS | Company | 33.3% | 33.3% | 2017 |
A.JØRGENSEN HOLDING ApS | Company | 20.0% | 20.0% | 2020 |
PDR HOLDING ApS | Company | 15.0% | 15.0% | 2017 |
ACCELERACE INVEST K/S | Company | 5.0% | 5.0% | 2016 |
REIMER ASSET MANAGEMENT ApS | Company | 10.0% | 10.0% | 2020 |
J. REEH HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
Uddannelses- og Forskningsstyrelsen | Company | 10.0% | 10.0% | 2017 |
MORTEN P. HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
GL Group ApS | Company | 50.0% | 50.0% | 2015 |
DeMilan ApS | Company | 20.0% | 20.0% | 2020 |
RDP Holding ApS | Company | 5.0% | 5.0% | 2020 |
Talentech ApS | Company | 100.0% | 100.0% | 2021 |
Lane11 Group ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Kenneth Stockfleth Larsen | Chief Executive Officer | 0 companies |
| Anders Bitsch Jørgensen | Chief Executive Officer | 0 companies |
| Jens Reimer Olesen | Chairman | 0 companies |
| Jesper Knudsen | Chairman | 0 companies |
| Fredrik Øyråker Mæhlum | Board of Directors | 0 companies |
| Nikolaj Petersen | Chairman | 0 companies |
| Helle Lund Uth | Board of Directors | 0 companies |
| Alexander Korre Viterbo-Horten | Board of Directors | 0 companies |
| Morten Petersen | Board of Directors | 0 companies |