| Revenue | DKK 3,6M | +791% |
| EBITDA | DKK -1,2M | -390% |
| Net profit | DKK -1,9M | -121% |
| Total assets | DKK 22,4M | -7% |
| Equity | DKK 8M | -19% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.650 | 239 | 4.935 | 400 | 3.559 |
| Staff expenses | -0 | -0 | -0 | -0 | -161 |
| EBITDA | 1.359 | 239 | 4.935 | 400 | -1.158 |
| Depreciation & amort. | -956 | -1.116 | -1.138 | -1.162 | -1.075 |
| EBIT | 404 | -877 | 3.798 | -762 | -2.233 |
| Net financials | -356 | -383 | -1.328 | -360 | -251 |
| Profit before tax | 48 | -1.260 | 2.469 | -1.123 | -2.484 |
| Tax | 25 | -257 | 554 | -247 | -546 |
| Net profit | 22 | -1.003 | 1.915 | -876 | -1.938 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 18.895 | 19.659 | 23.286 | 24.046 | 22.438 |
| Equity | -96 | -1.099 | 816 | 9.940 | 8.003 |
| Long-term debt | 16.156 | 18.676 | 17.978 | 12.803 | 12.231 |
| Short-term debt | 2.834 | 2.082 | 4.493 | 1.302 | 2.205 |
| Total debt | 18.991 | 20.758 | 22.470 | 14.106 | 14.436 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MK Management | Management | 2017 – 2017 |
SG Management | Management | 2017 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2024 – 2026 | |
| Board of Directors | 2024 – 2026 | |
| Chairman | 2017 – 2026 | |
| Board of Directors | 2017 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Kuper | Management | 0 companies |
| Simon Grønlund Høj | Management | 0 companies |
| Lukas Wernsing | Board of Directors | 0 companies |
| Per Højgaard Andersen | Board of Directors | 0 companies |
| Stefan Wernsing | Chairman | 0 companies |
| Martin Zwinkels | Board of Directors | 0 companies |