| Revenue | DKK 1M | +0% |
| EBITDA | DKK -2,4M | +21% |
| Net profit | DKK -3,3M | +21% |
| Total assets | DKK 7,5M | -36% |
| Equity | DKK -3,9M | -559% |
| Employees | 38 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | -473 | -104 | 341 | -362 | 1.003 | 1.008 |
| Staff expenses | -331 | -338 | -877 | -2.198 | -4.077 | -3.432 |
| EBITDA | -805 | -441 | -536 | -2.560 | -3.074 | -2.425 |
| Depreciation & amort. | -420 | -420 | -180 | -283 | -436 | -650 |
| EBIT | -1.225 | -861 | -716 | -2.843 | -3.511 | -3.075 |
| Net financials | -1 | -1 | -22 | -20 | -484 | -161 |
| Profit before tax | -1.225 | -862 | -738 | -2.862 | -3.994 | -3.236 |
| Tax | -269 | -103 | -161 | 561 | 131 | 35 |
| Net profit | -956 | -759 | -577 | -3.423 | -4.125 | -3.272 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 734 | 1.083 | 3.840 | 4.986 | 11.770 | 7.486 |
| Equity | -606 | -143 | 2.329 | -1.094 | -586 | -3.857 |
| Long-term debt | 0 | 0 | 0 | 2.825 | 3.071 | 3.161 |
| Short-term debt | 1.341 | 1.227 | 1.511 | 2.997 | 8.961 | 7.824 |
| Total debt | 1.341 | 1.227 | 1.511 | 5.822 | 12.032 | 10.986 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JJAA HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
NAP I ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2016 | |
DAUGAARD HOLDING ApS | Company | 5.0% | 5.0% | 2018 |
Mad Hatter & Co. ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Andrzej Bugaj | Management | 0 companies |
| Laila Annabel Johansen | Board of Directors | 0 companies |
| Rolf Christian Garde | Board of Directors | 0 companies |
| Jens Jacob Aaes | Chairman | 0 companies |