| Revenue | DKK 110K | -116% |
| EBITDA | DKK -266K | +77% |
| Net profit | DKK -403K | +68% |
| Total assets | DKK 354K | -19% |
| Equity | DKK -1,7M | -31% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | 18 | 175 | -44 | -619 | -676 | 110 |
| Staff expenses | -0 | -0 | -0 | -0 | -507 | -376 |
| EBITDA | 18 | 175 | -44 | -619 | -1.183 | -266 |
| Depreciation & amort. | -0 | -64 | -129 | -129 | -129 | -129 |
| EBIT | 18 | 110 | -173 | -748 | -1.312 | -395 |
| Net financials | -6 | -8 | -3 | -3 | -3 | -8 |
| Profit before tax | 12 | 102 | -176 | -751 | -1.315 | -403 |
| Tax | 3 | 22 | -47 | -165 | -71 | -0 |
| Net profit | 9 | 80 | -129 | -586 | -1.244 | -403 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 457 | 765 | 655 | 594 | 440 | 354 |
| Equity | 59 | 139 | 522 | -63 | -1.307 | -1.711 |
| Long-term debt | 0 | 0 | 0 | 212 | 1.394 | 1.535 |
| Short-term debt | 355 | 561 | 34 | 375 | 353 | 530 |
| Total debt | 355 | 561 | 34 | 587 | 1.747 | 2.065 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SN Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
ML Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Det lille fede selskab ApS | Company | 20.0% | 20.0% | 2021 |
SpredGlæde ApS | Company | 20.0% | 20.0% | 2020 |
NORDAHL INVEST ApS | Company | 20.0% | 20.0% | 2020 |
Mark Thorsen Holding ApS | Company | 10.0% | 10.0% | 2020 |
DREYMANN HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
| Individual | 5.0% | 5.0% | 2016 | |
EVERCALL ApS | Company | 5.0% | 5.0% | 2020 |
3MJ HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Thorsen | Chief Executive Officer | 0 companies |
| Simon Nygaard Løvstrøm | Chief Executive Officer | 0 companies |
| Martin Leo Mansikkamäki Jørgensen | Management | 0 companies |
| Casper Dreymann | Chairman | 0 companies |
| Jørgen Nordahl Kristensen | Chairman | 0 companies |
| Torben Hartvig Pall | Board of Directors | 0 companies |