| Revenue | DKK -7K | -217% |
| EBITDA | DKK -7K | -217% |
| Net profit | DKK 11K | +123% |
| Total assets | DKK 1,2M | +1% |
| Equity | DKK 138K | +9% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | 20 | 23 | 13 | 11 | 24 | 6 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | 11 | 15 | 13 | 11 | 24 | 6 | -7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -173 | -62 | -0 | -10 |
| EBIT | -2 | 11 | 15 | 13 | -162 | -37 | 6 | -17 |
| Net financials | -0 | -0 | -0 | 34 | 216 | 87 | 109 | 28 |
| Profit before tax | -2 | 11 | 14 | 47 | 54 | 49 | -47 | 11 |
| Tax | -0 | 2 | 3 | 31 | -0 | 5 | -0 | -0 |
| Net profit | -2 | 9 | 11 | 16 | 54 | 44 | -47 | 11 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 56 | 67 | 79 | 1.120 | 1.144 | 1.204 | 1.153 | 1.169 |
| Equity | 48 | 57 | 68 | 84 | 138 | 174 | 127 | 138 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 10 | 11 | 1.036 | 1.006 | 1.030 | 1.026 | 1.031 |
| Total debt | 8 | 10 | 11 | 1.036 | 1.006 | 1.030 | 1.026 | 1.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Management | Management | 2024 | — | — |
MT Founder | Founder | 2017 | — | — |
SK Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CI Capital 2 ApS | Company | 25.0% | 25.0% | 2023 |
CI Capital 3 ApS | Company | 25.0% | 25.0% | 2023 |
CI Capital 1 ApS | Company | 25.0% | 25.0% | 2023 |
CIP MidCo 5 ApS | Company | 25.0% | 25.0% | 2023 |
CIP Holding 1 ApS | Company | 20.0% | 20.0% | 2017 |
CIP Holding 2 ApS | Company | 20.0% | 20.0% | 2017 |
CIP Holding 5 ApS | Company | 20.0% | 20.0% | 2017 |
| Individual | 20.0% | 20.0% | 2017 | |
| Individual | 20.0% | 20.0% | 2017 | |
| Individual | 20.0% | 20.0% | 2017 | |
CIP Holding 3 ApS | Company | 20.0% | 20.0% | 2017 |
Roin Holding ApS | Company | 20.0% | 20.0% | 2022 |
| Individual | 20.0% | 20.0% | 2017 | |
CIP Holding 4 ApS | Company | 20.0% | 20.0% | 2017 |
| Individual | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Banner-Voigt | Management | 0 companies |
| Mogens Thorninger | Founder | 0 companies |
| Simon Kjær | Management | 0 companies |