| Revenue | DKK 904K | +186% |
| EBITDA | DKK 97K | +118% |
| Net profit | DKK -50K | +93% |
| Total assets | DKK 701K | -13% |
| Equity | DKK -1,9M | -3% |
| Employees | 13 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -169 | 304 | 326 | 417 | 458 | 597 | 192 | 316 | 904 |
| Staff expenses | -572 | -502 | -484 | -442 | -747 | -712 | -602 | -841 | -805 |
| EBITDA | -741 | -197 | -158 | -25 | -290 | -115 | -410 | -536 | 97 |
| Depreciation & amort. | -313 | -270 | -275 | -275 | -259 | -186 | -161 | -95 | -95 |
| EBIT | -1.054 | -467 | -433 | -300 | -549 | -301 | -571 | -631 | 2 |
| Net financials | -174 | -147 | -141 | -143 | 1.427 | -17 | -31 | -52 | -77 |
| Profit before tax | -1.228 | -615 | -575 | -443 | 877 | -319 | -601 | -683 | -75 |
| Tax | -0 | -0 | -0 | -8 | 8 | -5 | -4 | -0 | -25 |
| Net profit | -1.228 | -615 | -575 | -435 | 869 | -313 | -597 | -683 | -50 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.228 | 983 | 697 | 476 | 411 | 432 | 272 | 808 | 701 |
| Equity | -1.178 | -1.793 | -2.368 | -2.802 | -222 | -536 | -1.132 | -1.815 | -1.865 |
| Long-term debt | 550 | 407 | 245 | 9 | 372 | 0 | 0 | 423 | 231 |
| Short-term debt | 1.856 | 2.369 | 2.820 | 3.270 | 261 | 968 | 1.405 | 2.200 | 2.335 |
| Total debt | 2.406 | 2.776 | 3.064 | 3.279 | 633 | 968 | 1.405 | 2.623 | 2.566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2015 | — | — |
SS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
4 X M ApS | Company | 100.0% | 100.0% | 2020 |
Rescale Holding ApS | Company | 66.7% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Palmelund | Management | 0 companies |
| Søren Skovbjerg Palmelund | Management | 0 companies |