| Revenue | DKK 3,9M | -22% |
| EBITDA | DKK -1,6M | -233% |
| Net profit | DKK -1,6M | -300% |
| Total assets | DKK 4M | -39% |
| Equity | DKK 165K | -90% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 8.174 | 10.332 | 9.226 | 4.981 | 3.876 |
| Staff expenses | -6.314 | -6.757 | -7.569 | -5.459 | -3.775 |
| EBITDA | 1.860 | 3.575 | 1.656 | -478 | -1.591 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.860 | 3.575 | 1.656 | -478 | -1.591 |
| Net financials | -130 | -58 | -12 | -17 | 70 |
| Profit before tax | 1.730 | 3.517 | 1.644 | -494 | -1.521 |
| Tax | -0 | 782 | 366 | -105 | 41 |
| Net profit | 1.347 | 2.735 | 1.278 | -390 | -1.562 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.011 | 12.357 | 6.849 | 6.581 | 4.033 |
| Equity | 604 | 2.839 | 2.117 | 1.727 | 165 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.407 | 9.518 | 4.732 | 4.854 | 3.867 |
| Total debt | 8.407 | 9.518 | 4.732 | 4.854 | 3.867 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MJ Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (2) | ||
PC Chief Executive Officer | Chief Executive Officer | 2015 – 2024 |
KR Management | Management | 2015 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2024 | |
| Former (2) | ||
| Chairman | 2023 – 2024 | |
| Board of Directors | 2024 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Caroline Lotus Larsen | Chief Executive Officer | 0 companies |
| Mia Jensen | Chief Executive Officer | 0 companies |
| Kristina Rørbæk Askerud | Management | 0 companies |
| Dan Ebbe Damm | Board of Directors | 0 companies |
| Joachim Hjerpe | Board of Directors | 0 companies |
| Ronny Lars-Göran Elenius | Chairman | 0 companies |
| Heidi Jacqueline Ahlefeldt-Laurvig | Board of Directors | 0 companies |