| Revenue | DKK -17K | -69% |
| EBITDA | DKK -17K | +69% |
| Net profit | DKK -18K | +69% |
| Total assets | DKK 42K | -46% |
| Equity | DKK 27K | -40% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -235 | -69 | -168 | -70 | 6 | 23 | 18 | -55 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -37 | -235 | -69 | -168 | -70 | 6 | 23 | 18 | -55 | -17 |
| Depreciation & amort. | 2 | 8 | -60 | -97 | -93 | -90 | -86 | -36 | -0 | -0 |
| EBIT | -39 | -243 | -129 | -265 | -163 | -83 | -63 | -18 | -55 | -17 |
| Net financials | 3 | -3 | -3 | -6 | -4 | -2 | -4 | -6 | -4 | -1 |
| Profit before tax | -36 | -246 | -132 | -271 | -167 | -86 | -68 | -24 | -59 | -18 |
| Tax | -6 | -54 | -29 | -60 | 149 | 27 | -19 | -8 | -0 | -0 |
| Net profit | -30 | -192 | -103 | -211 | -316 | -113 | -49 | -16 | -59 | -18 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.000 | 783 | 942 | 708 | 397 | 305 | 269 | 194 | 78 | 42 |
| Equity | 770 | 578 | 809 | 598 | 282 | 169 | 120 | 104 | 45 | 27 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 229 | 204 | 133 | 110 | 116 | 109 | 141 | 90 | 33 | 15 |
| Total debt | 229 | 204 | 133 | 110 | 116 | 109 | 141 | 90 | 33 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RED AND WHITE ApS | Company | 50.0% | 50.0% | 2020 |
SCALA INVEST ApS | Company | 20.0% | 20.0% | 2017 |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Mallemuk Work Graae | Chief Executive Officer | 0 companies |
| Gregers Christian Jacob Back | Board of Directors | 0 companies |
| Christian Work Graae Rosenberg | Board of Directors | 0 companies |
| Anders Work Graae | Board of Directors | 0 companies |
| Christian Gregers Back | Board of Directors | 0 companies |