| Revenue | DKK -4,6M | -379% |
| EBITDA | DKK -4,6M | -379% |
| Net profit | DKK -5,9M | -4811% |
| Total assets | DKK 5,9M | -32% |
| Equity | DKK -5,4M | -1071% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.195 | 1.710 | 1.320 | -2.372 | -878 | 2.250 | 2.822 | 2.378 | 1.633 | -4.564 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.195 | 1.710 | 1.320 | -2.372 | -878 | 2.250 | 2.822 | 2.378 | 1.633 | -4.564 |
| Depreciation & amort. | 185 | 1.007 | -1.481 | -1.665 | -1.442 | -2.090 | -2.611 | -2.112 | -1.388 | -672 |
| EBIT | 2.010 | 702 | -161 | -4.037 | -2.320 | 160 | 212 | 266 | 245 | -5.236 |
| Net financials | -63 | -145 | -84 | -84 | -84 | -83 | -86 | -83 | -84 | -93 |
| Profit before tax | 1.947 | 557 | -244 | -4.120 | -2.404 | 77 | 126 | 183 | 161 | -5.329 |
| Tax | 458 | 124 | -54 | 97 | -0 | -361 | -302 | 40 | 35 | 587 |
| Net profit | 1.490 | 433 | -191 | -4.218 | -2.404 | 437 | 428 | 142 | 126 | -5.917 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.609 | 15.340 | 13.988 | 9.060 | 12.203 | 20.804 | 15.286 | 14.706 | 8.754 | 5.920 |
| Equity | 1.720 | 2.153 | 2.032 | 1.823 | -581 | -143 | 285 | 427 | 553 | -5.364 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.806 | 13.127 | 11.955 | 7.236 | 12.784 | 20.948 | 15.002 | 14.279 | 8.201 | 11.284 |
| Total debt | 13.806 | 13.127 | 11.955 | 7.236 | 12.784 | 20.948 | 15.002 | 14.279 | 8.201 | 11.284 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2015 | — | — |
MV Unofficial title | Unofficial title | 2025 | — | — |
LS Founder | Founder | 2015 | — | — |
EG Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Paolo Riccardi | Management | 0 companies |
| Morten Vibe | Unofficial title | 0 companies |
| Limacorporate S.p.a. | Founder | 0 companies |
| Emmanuel Georges Joannes Bonhomme | Chief Executive Officer | 0 companies |
| Michele Marin | Management | 0 companies |
| Luigi Ferrari | Chairman | 0 companies |