| Revenue | DKK 602K | -21% |
| EBITDA | DKK -205K | -2589% |
| Net profit | DKK -490K | -330% |
| Total assets | DKK 2,7M | +487% |
| Equity | DKK -556K | +2% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| Revenue | 66 | 534 | 766 | 602 |
| Staff expenses | -437 | -558 | -773 | -807 |
| EBITDA | -493 | -24 | -8 | -205 |
| Depreciation & amort. | -0 | -29 | -94 | -436 |
| EBIT | -493 | -53 | -101 | -641 |
| Net financials | -15 | -38 | -54 | -74 |
| Profit before tax | -508 | -91 | -155 | -716 |
| Tax | -75 | -21 | -41 | -226 |
| Net profit | -433 | -70 | -114 | -490 |
| Item | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| Total assets | 249 | 380 | 458 | 2.689 |
| Equity | -383 | -452 | -566 | -556 |
| Long-term debt | 202 | 0 | 0 | 1.871 |
| Short-term debt | 429 | 208 | 360 | 808 |
| Total debt | 632 | 208 | 360 | 2.679 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jason Howlett ApS | Company | 33.3% | 33.3% | 2020 |
Opnaa ApS | Company | 33.3% | 33.3% | 2020 |
RAMSGAARD INVEST ApS | Company | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lauridsen | Chief Executive Officer | 0 companies |
| Jason Howlett | Chairman | 0 companies |
| Johnny Louis Bauer | Board of Directors | 0 companies |
| Finn Peder Ramsgaard Hove | Chairman | 0 companies |
| Bernd Reul | Board of Directors | 0 companies |
| Morten Olsen | Board of Directors | 0 companies |
| Shubhada Bhave Watson | Board of Directors | 0 companies |
| Erik Röser Dibbern | Board of Directors | 0 companies |
| Henrik Martin Schlægel | Board of Directors | 0 companies |