| Revenue | DKK 17K | -99% |
| EBITDA | DKK -171K | +52% |
| Net profit | DKK -171K | +74% |
| Total assets | DKK 110K | -81% |
| Equity | DKK -1,8M | -10% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | 278 | 2.262 | 2.365 | 4.780 | 3.385 | 17 |
| Staff expenses | -228 | -287 | -193 | -276 | -391 | -55 |
| EBITDA | -693 | -568 | -145 | 79 | -354 | -171 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -693 | -568 | -145 | 79 | -354 | -171 |
| Net financials | -4 | -11 | -11 | -15 | -5 | -0 |
| Profit before tax | -697 | -580 | -157 | 64 | -359 | -171 |
| Tax | -153 | -133 | -29 | 14 | 301 | -0 |
| Net profit | -544 | -447 | -128 | 50 | -660 | -171 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 676 | 1.282 | 1.727 | 2.346 | 578 | 110 |
| Equity | -494 | -941 | -1.068 | -1.018 | -1.678 | -1.850 |
| Long-term debt | 1.000 | 1.550 | 1.950 | 1.950 | 1.950 | 1.955 |
| Short-term debt | 170 | 673 | 845 | 1.415 | 307 | 5 |
| Total debt | 1.170 | 2.223 | 2.795 | 3.365 | 2.257 | 1.960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Maria Rosenbæk Svane IVS | Company | 20.0% | 20.0% | 2015 |
Rostgaard Steen ApS | Company | 100.0% | 100.0% | 2020 |
Morten Svane Holding IVS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Rostgaard Steen | Chief Executive Officer | 0 companies |
| Morten Svane | Management | 0 companies |
| Else Rosenbæk Steen | Board of Directors | 0 companies |
| Maria Rosenbæk Svane | Board of Directors | 0 companies |
| Malene Rostgaard Steen | Chairman | 0 companies |