| Revenue | DKK 1,5M | -30% |
| EBITDA | DKK -710K | -222% |
| Net profit | DKK -1,2M | -581% |
| Total assets | DKK 186K | -92% |
| Equity | DKK -2,1M | -129% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Revenue | 781 | 1.458 | 2.399 | 2.630 | 1.868 | 2.175 | 1.520 |
| Staff expenses | -1.202 | -1.867 | -2.051 | -2.480 | -2.020 | -2.395 | -2.230 |
| EBITDA | -421 | -409 | 347 | 150 | -152 | -220 | -710 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -421 | -409 | 347 | 150 | -152 | -220 | -710 |
| Net financials | -0 | -19 | -38 | -1.443 | 257 | -5 | -12 |
| Profit before tax | -421 | -428 | 310 | -1.294 | 106 | -225 | -722 |
| Tax | -0 | -0 | -0 | -391 | -34 | -49 | 475 |
| Net profit | -421 | -428 | 310 | -902 | 140 | -176 | -1.197 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Total assets | 260 | 291 | 942 | 1.695 | 2.138 | 2.256 | 186 |
| Equity | 129 | -299 | 11 | -891 | -751 | -927 | -2.124 |
| Long-term debt | 0 | 0 | 0 | 19 | 33 | 33 | 33 |
| Short-term debt | 131 | 589 | 931 | 2.567 | 2.857 | 3.149 | 2.277 |
| Total debt | 131 | 589 | 931 | 2.586 | 2.890 | 3.183 | 2.310 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2016 | — | — |
KT Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pinel Holding ApS | Company | 33.3% | 33.3% | 2016 |
GZR ApS | Company | 10.0% | 10.0% | 2016 |
DEM Holding ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Juul Rugaard | Management | 0 companies |
| Kristian Thure Sørensen | Management | 0 companies |
| Anders Pollas Petersen | Chairman | 0 companies |