| Revenue | DKK -2,1M | -405% |
| EBITDA | DKK -2,1M | -431% |
| Net profit | DKK -182K | -184% |
| Total assets | DKK 69,8M | +2% |
| Equity | DKK 67,4M | +0% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 200 | 707 | 1.021 | 622 | 570 | 700 | -2.132 |
| Staff expenses | -91 | -591 | -910 | -1.125 | -584 | -55 | -0 |
| EBITDA | 109 | 116 | 111 | -504 | -14 | 645 | -2.132 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 109 | 116 | 111 | -504 | -14 | 645 | -2.132 |
| Net financials | -1 | -4 | 67 | -4.899 | 125 | -317 | 1.950 |
| Profit before tax | 108 | 112 | 178 | -5.402 | 112 | 328 | -182 |
| Tax | 25 | 26 | 29 | 1 | 1 | 392 | -0 |
| Net profit | 84 | 87 | 150 | -5.403 | 110 | -64 | -182 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 350 | 932 | 8.491 | 3.751 | 13.087 | 68.658 | 69.829 |
| Equity | 134 | 220 | 7.638 | 2.461 | 2.590 | 67.603 | 67.421 |
| Long-term debt | 0 | 0 | 0 | 0 | 9.677 | 0 | 0 |
| Short-term debt | 217 | 711 | 853 | 1.290 | 821 | 1.056 | 2.408 |
| Total debt | 217 | 711 | 853 | 1.290 | 10.497 | 1.056 | 2.408 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2020 | — | — |
PM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skov Strategies ApS | Company | 20.0% | 20.0% | 2022 |
| Individual | 15.0% | 15.0% | 2020 | |
| Individual | 15.0% | 15.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2023 | |
MP PARTNERS HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2023 | |
NMVF HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
Boxhub ApS | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Philipp Maximilian Birner | Management | 0 companies |
| Philip Morten Skov | Management | 0 companies |
| Philipp Maximilian Birner | Board of Directors | 0 companies |
| Kasper Bertelsen Vardrup | Board of Directors | 0 companies |
| Susannah Blair Shipton | Chairman | 0 companies |