| Revenue | — | — |
| EBITDA | DKK -201K | -137% |
| Net profit | DKK -290K | +52% |
| Total assets | DKK 3M | -75% |
| Equity | DKK 598K | +128% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -142 | -48 | -146 | -85 | -201 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -142 | -48 | -146 | -85 | -201 |
| Net financials | 72 | 163 | -4 | 289 | 60 |
| Profit before tax | 41 | 115 | -150 | 204 | -141 |
| Tax | -0 | 758 | 1.865 | 811 | 149 |
| Net profit | 41 | -643 | -2.015 | -607 | -290 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 17.722 | 17.452 | 16.641 | 11.997 | 2.965 |
| Equity | 2.027 | 511 | -1.504 | -2.111 | 598 |
| Long-term debt | 15.666 | 16.178 | 16.370 | 13.355 | 1.831 |
| Short-term debt | 28 | 763 | 1.776 | 753 | 535 |
| Total debt | 15.695 | 16.940 | 18.146 | 14.108 | 2.366 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MN Management | Management | 2025 |
| Former (2) | ||
OM Management | Management | 2025 – 2025 |
AM Management | Management | 2017 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2026 | |
| Former (6) | ||
| Chairman | 2025 – 2026 | |
| Board of Directors | 2025 – 2025 | |
| Chairman | 2021 – 2023 | |
| Chairman | 2024 – 2025 | |
| Board of Directors | 2017 – 2020 | |
| Chairman | 2017 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michel Nimeh | Management | 0 companies |
| Ole Malling | Management | 0 companies |
| Anders Marcus | Management | 0 companies |
| Andreas Delcomyn Larsen | Chairman | 0 companies |
| Mads Møller Wejdemann | Board of Directors | 0 companies |
| Michael Ernst Aagesen | Board of Directors | 0 companies |
| Jacob Olsen | Chairman | 0 companies |
| Karsten Rovelt-Busch | Chairman | 0 companies |
| Pernille Thøger Baltzersen | Board of Directors | 0 companies |
| Marie-Louise Roed Bass Johansen | Chairman | 0 companies |
| Søren Dahlgaard | Chairman | 0 companies |