| Revenue | DKK -535K | +23% |
| EBITDA | DKK -1,1M | -105% |
| Net profit | DKK -2,3M | +13% |
| Total assets | DKK 6,2M | -9% |
| Equity | DKK 994K | -70% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | -69 | -4.962 | -550 | -433 | -535 |
| Staff expenses | -0 | -0 | -931 | -97 | -812 |
| EBITDA | -69 | -4.962 | -1.481 | -530 | -1.086 |
| Depreciation & amort. | -0 | -1 | -738 | -1.474 | -1.727 |
| EBIT | -69 | -4.963 | -2.219 | -2.004 | -2.812 |
| Net financials | -152 | -1.188 | -39 | -208 | -227 |
| Profit before tax | -221 | -6.151 | -2.259 | -2.211 | -3.040 |
| Tax | -48 | -1.130 | -504 | 448 | -729 |
| Net profit | -172 | -5.021 | -1.755 | -2.659 | -2.311 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 5.874 | 5.828 | 7.292 | 6.854 | 6.225 |
| Equity | 1.907 | 2.546 | 5.113 | 3.305 | 994 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.042 |
| Short-term debt | 3.967 | 3.281 | 2.179 | 2.978 | 4.102 |
| Total debt | 3.967 | 3.281 | 2.179 | 2.978 | 5.144 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2015 | — | — |
PS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Chairman | 2016 | — | — | |
UL | Board of Directors | 2015 | — | — |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARTIN BASSE ApS | Company | 10.0% | 25.0% | 2015 |
Støckler Invest ApS | Company | 5.0% | 5.0% | 2018 |
Beier Holding ApS | Company | 15.0% | 15.0% | 2018 |
Kjems Invest II ApS | Company | 15.0% | 15.0% | 2017 |
W. STØCKLER ApS | Company | 5.0% | 5.0% | 2019 |
KJEMS HOLDING ApS | Company | 15.0% | 15.0% | 2018 |
JM Holding 2019 ApS | Company | 5.0% | 5.0% | 2019 |
SLPL HOLDING A/S | Company | 10.0% | 10.0% | 2021 |
AQ2 A/S | Company | 0.0% | 5.0% | 2017 |
PETERSMEDEGAARD ApS | Company | 15.0% | 15.0% | 2021 |
STØCKLER HOLDING A/S | Company | 5.0% | 5.0% | 2019 |
BREGNERØDVEJ AUTO ApS | Company | 10.0% | 10.0% | 2015 |
MLL-001 ApS | Company | 15.0% | 15.0% | 2017 |
RAMSGAARD INVEST ApS | Company | 20.0% | 20.0% | 2018 |
BLUE SCREEN MEDIA ApS | Company | 0.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Peter Smedegaard | Management | 0 companies |
| Per Lohmann Rasmussen | Board of Directors | 0 companies |
| Finn Peder Ramsgaard Hove | Board of Directors | 0 companies |
| Søren Kirchhoff Bruhn | Board of Directors | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Chairman | 0 companies |
| Jacob Rosenberg | Board of Directors | 0 companies |
| Caspar Rose | Chairman | 0 companies |
| Henrik Bak | Deputy Chairman | 0 companies |
| Søren Peter Christian Smedegaard | Chairman | 0 companies |
| Ulf Lund | Board of Directors | 0 companies |
| Troels Peter Troelsen | Board of Directors | 0 companies |
| Hjalte Kjems | Board of Directors | 0 companies |