| Revenue | DKK -166K | -119% |
| EBITDA | DKK -281K | -4826% |
| Net profit | DKK -448K | -171% |
| Total assets | DKK 112K | -73% |
| Equity | DKK 93K | -75% |
| Employees | 1 | — |
| Item | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 176 | 371 | 899 | 643 | 595 | 891 | -166 |
| Staff expenses | -0 | -130 | -518 | -0 | -0 | -0 | -885 | -115 |
| EBITDA | 0 | 46 | -147 | 69 | -168 | 217 | 6 | -281 |
| Depreciation & amort. | -0 | -0 | -76 | -0 | -0 | -0 | -180 | -170 |
| EBIT | 0 | 46 | -223 | 69 | -168 | 217 | -174 | -451 |
| Net financials | 0 | 0 | -0 | -0 | -1 | -3 | -5 | -1 |
| Profit before tax | 0 | 46 | -224 | 69 | -169 | 214 | -179 | -452 |
| Tax | -0 | 10 | -0 | -109 | -10 | -23 | -14 | -4 |
| Net profit | 0 | 35 | -224 | 105 | -159 | 237 | -165 | -448 |
| Item | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 51 | 177 | 533 | 836 | 658 | 934 | 421 | 112 |
| Equity | 50 | 85 | 462 | 547 | 388 | 625 | 375 | 93 |
| Long-term debt | 0 | 10 | 10 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 | 81 | 60 | 289 | 270 | 310 | 47 | 19 |
| Total debt | 1 | 92 | 71 | 289 | 270 | 310 | 47 | 19 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2016 | — | — |
KF Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PEDER OG PETRA GRENES FAMILIEFOND | Company | 20.0% | 20.0% | 2018 |
Discover Denmark ApS | Company | 25.0% | 25.0% | 2018 |
| Individual | 33.3% | 33.3% | 2023 | |
Kim Smidt Holding ApS | Company | 15.0% | 15.0% | 2018 |
1986 SHJ Holding ApS | Company | 50.0% | 50.0% | 2021 |
Holding MSA ApS | Company | 33.3% | 33.3% | 2021 |
Bohlin ApS | Company | 15.0% | 15.0% | 2018 |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Bohlin Pedersen | Management | 0 companies |
| Kim Faber Smidt | Management | 0 companies |
| Ib Oxfeldt | Chairman | 0 companies |
| Svend Boye Thomsen | Board of Directors | 0 companies |
| Troels Grene | Chairman | 0 companies |
| Esben Lundsgaard Haubjerg | Board of Directors | 0 companies |