| Revenue | DKK -304K | -52% |
| EBITDA | DKK -304K | +66% |
| Net profit | DKK -368K | +56% |
| Total assets | DKK 544K | -22% |
| Equity | DKK -9,6M | -4% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 574 | 463 | -773 | -639 | -304 |
| Staff expenses | -763 | -733 | -575 | -256 | -0 |
| EBITDA | -188 | -270 | -1.348 | -894 | -304 |
| Depreciation & amort. | -420 | -84 | -15 | -12 | -8 |
| EBIT | -608 | -355 | -1.364 | -907 | -312 |
| Net financials | -28 | -158 | -116 | -182 | -181 |
| Profit before tax | -636 | -513 | -1.480 | -1.089 | -493 |
| Tax | -9 | -116 | -98 | -261 | -126 |
| Net profit | -627 | -397 | -1.382 | -828 | -368 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 685 | 1.128 | 661 | 700 | 544 |
| Equity | -6.621 | -7.018 | -8.399 | -9.228 | -9.595 |
| Long-term debt | 381 | 387 | 57 | 58 | 62 |
| Short-term debt | 6.925 | 7.758 | 9.004 | 9.869 | 10.077 |
| Total debt | 7.305 | 8.145 | 9.060 | 9.928 | 10.140 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MS Management | Management | 2015 – 2016 |
BN Management | Management | 2017 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2015 | |
| Former (1) | ||
| Board of Directors | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Individual | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Maja Skovborg Schlebaum | Management | 0 companies |
| Berit Nielsen | Management | 0 companies |
| Ulrik Gammelgård | Chairman | 0 companies |
| Anders Rørbech Steffensen | Board of Directors | 0 companies |