| Revenue | DKK 671K | -40% |
| EBITDA | DKK -29,6M | -105% |
| Net profit | DKK -49,2M | -67% |
| Total assets | DKK 338K | -46% |
| Equity | DKK -87M | -130% |
| Employees | 8 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 3.910 | 404 | 0 | 1.116 | 671 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -2.822 | -0 |
| EBITDA | -2.964 | -4.175 | -3.873 | -4.537 | -7.896 | -14.413 | -29.551 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.964 | -4.175 | -3.873 | -4.537 | -7.896 | -14.413 | -29.551 |
| Net financials | -87 | -400 | -462 | -1.351 | -4.867 | -15.176 | -19.684 |
| Profit before tax | -3.051 | -4.575 | -4.335 | -5.888 | -12.763 | -29.589 | -49.235 |
| Tax | -1.279 | -741 | -113 | -96 | -0 | -98 | -0 |
| Net profit | -1.772 | -3.834 | -4.222 | -5.792 | -12.763 | -29.491 | -49.235 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Total assets | 8.331 | 11.372 | 11.260 | 11.379 | 9.666 | 623 | 338 |
| Equity | 1.155 | -13 | -1.734 | -7.526 | -2.238 | -37.761 | -86.994 |
| Long-term debt | 5.397 | 5.775 | 3.743 | 0 | 0 | 0 | 163 |
| Short-term debt | 1.778 | 5.609 | 9.252 | 18.905 | 11.904 | 38.384 | 87.169 |
| Total debt | 7.175 | 11.384 | 12.995 | 18.905 | 11.904 | 38.384 | 87.332 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2017 | — | — |
AR | Deputy | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CPHI-Holding A/S | Company | 100.0% | 100.0% | 2021 |
| Individual | 15.0% | 15.0% | 2018 | |
Pankoke Holding IVS | Company | 5.0% | 5.0% | 2017 |
ALSOE Invest ApS | Company | 5.0% | 5.0% | 2017 |
TS Invest Copenhagen ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Pankoke | Management | 0 companies |
| Anwar Ramadan Mahmoud Abu Kaloub | Deputy | 0 companies |
| Thani Abdulla Suhail Juma Alzaffin | Board of Directors | 0 companies |
| Jens Sehested Krogh | Board of Directors | 0 companies |
| Tonny Sønderbæk | Board of Directors | 0 companies |
| Peter Scheuer Jensen | Chairman | 0 companies |
| Knud Erik Andreasen | Chairman | 0 companies |
| Allan Carsten Bülow | Board of Directors | 0 companies |
| Alice Sønderbæk | Board of Directors | 0 companies |
| Jonas Riddersholm Bargum | Board of Directors | 0 companies |