| Revenue | DKK -31K | -16% |
| EBITDA | DKK -30K | +19% |
| Net profit | DKK -33K | +99% |
| Total assets | DKK 136K | -18% |
| Equity | DKK -3,5M | -1% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -1.914 | -2.702 | -1.013 | -273 | -29 | -147 | -37 | -31 |
| Staff expenses | -0 | -1.998 | -2.215 | -157 | -170 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -3.912 | -4.918 | -1.170 | -443 | -29 | -147 | -37 | -30 |
| Depreciation & amort. | -0 | -74 | -134 | -134 | -95 | -0 | -0 | -659 | 1 |
| EBIT | -4 | -3.986 | -5.051 | -1.303 | -539 | -29 | -147 | -696 | -31 |
| Net financials | 0 | 3 | -35 | -196 | -227 | -200 | -332 | 1.650 | -2 |
| Profit before tax | -4 | -3.983 | -5.086 | -1.500 | -766 | -228 | -479 | -2.346 | -33 |
| Tax | -1 | -423 | -460 | -275 | -49 | -0 | -0 | -0 | -0 |
| Net profit | -3 | -3.561 | -4.626 | -1.225 | -717 | -228 | -479 | -2.346 | -33 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 | 5.106 | 2.389 | 1.046 | 368 | 2.652 | 2.503 | 165 | 136 |
| Equity | -3 | 4.436 | -190 | -1.420 | -2.137 | -675 | -1.154 | -3.501 | -3.534 |
| Long-term debt | 0 | 0 | 2.044 | 2.249 | 2.474 | 3.306 | 3.637 | 3.637 | 0 |
| Short-term debt | 4 | 670 | 535 | 218 | 31 | 21 | 21 | 29 | 3.670 |
| Total debt | 4 | 670 | 2.579 | 2.466 | 2.505 | 3.327 | 3.658 | 3.666 | 3.670 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2019 | — | — |
MI Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
LB Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Promentum I K/S | Company | 90.0% | 90.0% | 2021 |
SABSE & PARTNER ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 100.0% | 100.0% | 2015 | |
PMT21 ApS | Company | 25.0% | 25.0% | 2019 |
Niels Birkemose Holding IVS | Company | 25.0% | 25.0% | 2017 |
Lars Birkemose Holding IVS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Janos Flösser | Management | 0 companies |
| Mohammad Irfan Goandal | Chief Executive Officer | 0 companies |
| Steffen Appelqvist Stæhr | Chief Executive Officer | 0 companies |
| Lars Birkemose | Management | 0 companies |
| Anders Uttrup | Board of Directors | 0 companies |
| Marie Vetli Hjorth | Chairman | 0 companies |