| Revenue | DKK -41K | -105% |
| EBITDA | DKK -42K | -125% |
| Net profit | DKK -38K | -103% |
| Total assets | DKK 32K | -80% |
| Equity | DKK -62K | -162% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | 1.923 | -1.144 | -840 | -241 | 762 | -41 |
| Staff expenses | -1.602 | -2.035 | -1.146 | -124 | -709 | -1 |
| EBITDA | 320 | -3.178 | -1.998 | -365 | -19 | -42 |
| Depreciation & amort. | -47 | -41 | -43 | -43 | -0 | -0 |
| EBIT | 273 | -3.219 | -2.041 | -408 | -19 | -42 |
| Net financials | -138 | -665 | -7.997 | 653 | 1.154 | -0 |
| Profit before tax | 135 | -3.884 | -10.037 | 245 | 1.136 | -42 |
| Tax | 31 | -31 | -0 | 3 | -0 | -4 |
| Net profit | 104 | -3.853 | -10.037 | 242 | 1.136 | -38 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 6.370 | 6.320 | 309 | 242 | 158 | 32 |
| Equity | 154 | -6.627 | -2.981 | -1.142 | -24 | -62 |
| Long-term debt | 0 | 8.013 | 2.837 | 0 | 0 | 0 |
| Short-term debt | 6.185 | 4.934 | 453 | 1.384 | 182 | 94 |
| Total debt | 6.185 | 12.947 | 3.289 | 1.384 | 182 | 94 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JW Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Matria Holding ApS | Company | 10.0% | 10.0% | 2020 |
MINDONE 09 ApS | Company | 5.0% | 5.0% | 2020 |
EHI ApS | Company | 5.0% | 5.0% | 2017 |
JEWA Byg & Ejendomsservice ApS | Company | 5.0% | 5.0% | 2020 |
Lars Sommer ApS | Company | 10.0% | 10.0% | 2020 |
MAMI HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
Sommer Group ApS | Company | 50.0% | 50.0% | 2020 |
TAK ApS | Company | 20.0% | 20.0% | 2018 |
ENCL ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Vibeke Larsen | Chief Executive Officer | 0 companies |
| Jens Peter Hjørnholm Sørensen | Chief Executive Officer | 0 companies |
| Linda Skeel Østergaard | Chief Executive Officer | 0 companies |
| Jesper Wagner | Management | 0 companies |
| Morten Skeel Østergaard | Chairman | 0 companies |
| Allan Pettersson | Chairman | 0 companies |
| Michael Dennis Jørgensen | Board of Directors | 0 companies |
| Leif Sommer | Board of Directors | 0 companies |
| Aase Sommer | Board of Directors | 0 companies |
| Michael Kjeld Larsen | Board of Directors | 0 companies |
| Jeanette Dorthe Hartz | Board of Directors | 0 companies |
| Christian Klingenberg Larsen | Board of Directors | 0 companies |
| Lars Sommer | Board of Directors | 0 companies |