| Revenue | DKK 2,7M | -50% |
| EBITDA | DKK 1,6M | +924% |
| Net profit | DKK 1,5M | +294% |
| Total assets | DKK 4,2M | +0% |
| Equity | DKK -2M | +43% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 890 | 8.364 | 11.835 | 5.491 | 2.745 |
| Staff expenses | -762 | -2.158 | -2.851 | -2.249 | -1.511 |
| EBITDA | 128 | -824 | -1.395 | -198 | 1.631 |
| Depreciation & amort. | -8 | -237 | -493 | -559 | -563 |
| EBIT | 120 | -1.061 | -1.888 | -757 | 1.068 |
| Net financials | -6 | -42 | -93 | -58 | -82 |
| Profit before tax | 114 | -1.103 | -1.981 | -815 | 986 |
| Tax | 32 | -231 | 223 | -22 | -551 |
| Net profit | 83 | -872 | -2.204 | -793 | 1.537 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 1.279 | 4.371 | 4.490 | 4.222 | 4.209 |
| Equity | 283 | -589 | -2.793 | -3.586 | -2.049 |
| Long-term debt | 0 | 0 | 2.590 | 2.448 | 2.062 |
| Short-term debt | 987 | 4.961 | 4.693 | 4.610 | 3.445 |
| Total debt | 987 | 4.961 | 7.283 | 7.058 | 5.507 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
ML Management | Management | 2017 – 2017 |
FF Management | Management | 2017 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2018 – 2020 | |
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2018 – 2020 | |
| Chairman | 2017 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lipsø Jørgensen | Management | 0 companies |
| Frederik Fogh Vestergaard Ræder | Management | 0 companies |
| Jørgen Marsted-Mortensen | Chairman | 0 companies |
| Jacob Bahne Sørensen | Board of Directors | 0 companies |
| Christian Cook | Board of Directors | 0 companies |
| Christoffer Seger Dalum | Chairman | 0 companies |