| Revenue | DKK 640K | +65% |
| EBITDA | DKK -3,6M | +74% |
| Net profit | DKK -3,9M | +76% |
| Total assets | DKK 75,9M | +78% |
| Equity | DKK 456K | -89% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.541 | 740 | 380 | 388 | 640 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.541 | 740 | 380 | -13.833 | -3.560 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.541 | 740 | 380 | -13.833 | -3.560 |
| Net financials | -1.735 | -1.104 | -998 | -1.023 | -1.025 |
| Profit before tax | 1.806 | -364 | -617 | -14.857 | -4.585 |
| Tax | 397 | -80 | -577 | 1.168 | -717 |
| Net profit | 1.408 | -284 | -40 | -16.025 | -3.868 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 69.262 | 57.358 | 57.830 | 42.640 | 75.876 |
| Equity | 20.673 | 20.389 | 20.349 | 4.324 | 456 |
| Long-term debt | 46.780 | 35.940 | 35.272 | 35.244 | 35.141 |
| Short-term debt | 1.130 | 294 | 1.433 | 2.322 | 39.759 |
| Total debt | 47.910 | 36.234 | 36.705 | 37.566 | 74.900 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
MM Management | Management | 2016 – 2017 |
PJ Unofficial title | Unofficial title | 2025 – 2025 |
BM Management | Management | 2016 – 2017 |
BH Management | Management | 2016 – 2025 |
CM Management | Management | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2017 – 2025 | |
| Chairman | 2017 – 2025 | |
| Board of Directors | 2017 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Meulengracht Rasmussen | Management | 0 companies |
| Poul Jagd Mogensen | Unofficial title | 0 companies |
| Bendt Mortensen | Management | 0 companies |
| Bo Helligsøe | Management | 0 companies |
| Charlotte Møller Bysted | Management | 0 companies |
| Juha Salokoski | Board of Directors | 0 companies |
| Torsten Bjerregaard | Chairman | 0 companies |
| Mika Markus Matikainen | Board of Directors | 0 companies |