| Revenue | DKK 1M | -147% |
| EBITDA | DKK -1,9M | +44% |
| Net profit | DKK -2,1M | +57% |
| Total assets | DKK 2,1M | -62% |
| Equity | DKK -1,8M | -667% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -117 | 414 | 656 | 131 | -1.126 | -43 | -2.145 | 1.003 |
| Staff expenses | -201 | -344 | -705 | -558 | -609 | -763 | -1.191 | -2.874 |
| EBITDA | -317 | 70 | -49 | -427 | -1.734 | -806 | -3.337 | -1.871 |
| Depreciation & amort. | -0 | -0 | -0 | -138 | -138 | -138 | -0 | -0 |
| EBIT | -317 | 70 | -49 | -565 | -1.872 | -944 | -3.337 | -1.871 |
| Net financials | 0 | -0 | -44 | -145 | -133 | -164 | -1.306 | -193 |
| Profit before tax | -317 | 70 | -93 | -710 | -2.005 | -1.108 | -4.643 | -2.063 |
| Tax | -70 | 15 | -19 | -152 | -0 | -0 | 134 | -0 |
| Net profit | -248 | 55 | -75 | -558 | -2.005 | -1.108 | -4.777 | -2.063 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 139 | 313 | 2.006 | 2.432 | 1.458 | 789 | 5.560 | 2.127 |
| Equity | -66 | -11 | -86 | -494 | -2.499 | -3.607 | 309 | -1.754 |
| Long-term debt | 0 | 0 | 1.512 | 2.222 | 2.226 | 2.038 | 1.480 | 1.046 |
| Short-term debt | 205 | 324 | 563 | 705 | 1.731 | 2.358 | 3.771 | 2.834 |
| Total debt | 205 | 324 | 2.074 | 2.926 | 3.957 | 4.396 | 5.251 | 3.881 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2016 | — | — |
KS Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ME79 Holding ApS | Company | 25.0% | 25.0% | 2023 |
Kimmo ApS | Company | 20.0% | 20.0% | 2023 |
Linse Invest ApS | Company | 20.0% | 20.0% | 2023 |
UDV The Nest Fund K/S | Company | 10.0% | 10.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
Kyed Invest IVS | Company | 5.0% | 5.0% | 2017 |
Gemal Invest IVS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Lind Damkjær | Management | 0 companies |
| Kim Steenkjær Mortensen | Management | 0 companies |
| Mikkel Egehave | Chairman | 0 companies |
| Andreas Green Rasmussen | Board of Directors | 0 companies |
| Per Møller | Board of Directors | 0 companies |
| Hanne Shapiro | Board of Directors | 0 companies |