| Revenue | DKK -700K | -136% |
| EBITDA | DKK -6,1M | -316% |
| Net profit | DKK -5,1M | -526% |
| Total assets | DKK 4M | +5% |
| Equity | DKK -1,4M | -400% |
| Employees | 12 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | -121 | -87 | -443 | 272 | 1.936 | -700 |
| Staff expenses | -0 | -0 | -436 | -1.672 | -3.397 | -5.380 |
| EBITDA | -121 | -87 | -879 | -1.400 | -1.462 | -6.080 |
| Depreciation & amort. | -39 | -39 | -39 | -39 | -39 | -0 |
| EBIT | -160 | -126 | -918 | -1.439 | -1.500 | -6.080 |
| Net financials | -1 | -38 | 1.228 | -12 | -59 | -144 |
| Profit before tax | -161 | -165 | 310 | -1.451 | -1.559 | -6.225 |
| Tax | -0 | -0 | -129 | -229 | -737 | -1.078 |
| Net profit | -161 | -165 | 439 | -1.222 | -822 | -5.147 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 994 | 878 | 1.044 | 916 | 3.812 | 3.994 |
| Equity | 789 | 624 | 823 | -119 | 479 | -1.439 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.175 | 2.274 |
| Short-term debt | 206 | 253 | 221 | 1.035 | 2.158 | 3.158 |
| Total debt | 206 | 253 | 221 | 1.035 | 3.333 | 5.433 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CREATION MANAGEMENT ApS | Company | 33.3% | 33.3% | 2021 |
LOIBORG HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
Lyng Invest Holding ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2020 | |
RØDBRO HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
CNI Invest ApS | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Nybo Andersen | Chief Executive Officer | 0 companies |