| Revenue | DKK 1,5M | +5% |
| EBITDA | DKK 1,3M | -6% |
| Net profit | DKK 1M | +11% |
| Total assets | DKK 31,3M | -48% |
| Equity | DKK -4,5M | -124% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 170 | -2.314 | 2.021 | 1.402 | 1.473 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.281 | 8.686 | 6.726 | 1.402 | 1.312 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.281 | 8.686 | 6.726 | 1.402 | 1.312 |
| Net financials | -237 | -520 | -999 | -203 | 13 |
| Profit before tax | 1.044 | 8.166 | 5.727 | 1.199 | 1.326 |
| Tax | 230 | 1.808 | 1.299 | 264 | 292 |
| Net profit | 814 | 6.358 | 4.428 | 936 | 1.034 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 24.723 | 49.603 | 59.303 | 59.626 | 31.255 |
| Equity | 5.192 | 11.550 | 17.688 | 18.624 | -4.527 |
| Long-term debt | 17.064 | 30.734 | 34.797 | 34.143 | 34.652 |
| Short-term debt | 766 | 804 | 1.435 | 1.473 | 1.130 |
| Total debt | 17.831 | 31.538 | 36.231 | 35.615 | 35.782 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MK Management | Management | 2019 – 2021 |
JB Chief Executive Officer | Chief Executive Officer | 2015 – 2019 |
PR Management | Management | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Kjær Stolt | Management | 0 companies |
| Jannick Bøs Andersen | Chief Executive Officer | 0 companies |
| Peter Roed-Sørensen | Management | 0 companies |
| Jan Svane Mathiesen | Board of Directors | 0 companies |