| Revenue | DKK -12K | +7% |
| EBITDA | DKK -12K | -7% |
| Net profit | DKK -1,7M | -297% |
| Total assets | DKK 302K | -91% |
| Equity | DKK 293K | +105% |
| Employees | 0 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -28 | -12 | -14 | -12 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | -12 | -14 | -12 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28 | -12 | -14 | -12 | -12 |
| Net financials | -93 | -94 | -382 | -496 | -505 |
| Profit before tax | -121 | -106 | -396 | -508 | -518 |
| Tax | 521 | 1.622 | -373 | -1.364 | 1.164 |
| Net profit | -642 | -1.728 | -23 | 856 | -1.682 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.825 | 2.116 | 2.475 | 3.478 | 302 |
| Equity | -5.529 | -7.258 | -7.280 | -6.424 | 293 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.354 | 9.373 | 9.755 | 9.902 | 8 |
| Total debt | 9.354 | 9.373 | 9.755 | 9.902 | 8 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FM Management | Management | 2020 |
| Former (4) | ||
JG Management | Management | 2016 – 2018 |
DK Management | Management | 2016 – 2018 |
BJ Management | Management | 2016 – 2018 |
XA Management | Management | 2016 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2016 – 2020 | |
| Chairman | 2016 – 2020 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Individual | 10–14.99% | 10–14.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Individual | 15–19.99% | 15–19.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Myllerup | Management | 0 companies |
| Jacob Gram Alsing | Management | 0 companies |
| David Keith Lemmon | Management | 0 companies |
| Brian Jon Appel | Management | 0 companies |
| Xenia Annelise Grigat | Management | 0 companies |
| Aaron Brooking Dessner | Board of Directors | 0 companies |
| Mads-Kristian Sørensen | Chairman | 0 companies |
| Asbjørn Hangaard Joensen | Board of Directors | 0 companies |
| Tørk Eskild Furhauge | Board of Directors | 0 companies |