| Revenue | DKK 261K | -36% |
| EBITDA | DKK -233K | -90% |
| Net profit | DKK 110K | +241% |
| Total assets | DKK 728K | +36% |
| Equity | DKK 375K | +3% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | 88 | 269 | 632 | 587 | 405 | 261 |
| Staff expenses | -0 | -27 | -418 | -534 | -528 | -493 |
| EBITDA | 88 | 242 | 214 | 54 | -122 | -233 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 88 | 242 | 214 | 54 | -122 | -233 |
| Net financials | 0 | -2 | -2 | -20 | 127 | 291 |
| Profit before tax | 88 | 240 | 212 | 34 | 5 | 58 |
| Tax | 20 | 54 | 47 | 12 | -27 | -51 |
| Net profit | 68 | 186 | 165 | 22 | 32 | 110 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 153 | 371 | 293 | 393 | 534 | 728 |
| Equity | 68 | 254 | 166 | 333 | 365 | 375 |
| Long-term debt | 0 | 0 | 0 | 3 | 0 | 0 |
| Short-term debt | 85 | 116 | 127 | 57 | 169 | 353 |
| Total debt | 85 | 116 | 127 | 60 | 169 | 353 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2018 | — | — |
PL Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nostromo ApS | Company | 15.0% | 15.0% | 2016 |
Linco-IT Holding ApS | Company | 15.0% | 15.0% | 2018 |
MINC INVEST ApS | Company | 5.0% | 5.0% | 2019 |
Luzon Holding ApS | Company | 20.0% | 20.0% | 2018 |
Michael Bertelsen Holding ApS | Company | 20.0% | 20.0% | 2016 |
Lurifax Holding ApS | Company | 15.0% | 15.0% | 2016 |
CHRPE Holding ApS | Company | 15.0% | 15.0% | 2016 |
BiitOpS Udvikling ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Busack Bertelsen | Management | 0 companies |
| Peter Lindberg Rødgaard | Management | 0 companies |
| Lars Kappel | Chairman | 0 companies |
| Jonas Errebo | Board of Directors | 0 companies |
| David Linco Jensen | Chairman | 0 companies |
| Jesper Vind Jensen | Board of Directors | 0 companies |
| Tanja Busack Bertelsen | Board of Directors | 0 companies |
| Jan Lund Kristensen | Board of Directors | 0 companies |
| Christian Pedersen | Board of Directors | 0 companies |
| John Erling Stumpe | Chairman | 0 companies |
| Thomas Rosenlund Thesbjerg | Board of Directors | 0 companies |