| Revenue | DKK -47K | -90% |
| EBITDA | DKK -636K | +42% |
| Net profit | DKK -709K | +35% |
| Total assets | DKK 110K | +2% |
| Equity | DKK 51K | +102% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -602 | 216 | -217 | -488 | -47 |
| Staff expenses | -425 | -427 | -668 | -603 | -589 |
| EBITDA | -1.027 | -211 | -885 | -1.091 | -636 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.027 | -211 | -885 | -1.091 | -636 |
| Net financials | -37 | -111 | -9 | 2 | -73 |
| Profit before tax | -1.064 | -322 | -894 | -1.089 | -709 |
| Tax | -271 | 295 | -0 | -0 | -0 |
| Net profit | -793 | -617 | -894 | -1.089 | -709 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.740 | 1.000 | 84 | 108 | 110 |
| Equity | -643 | -1.261 | -2.154 | -3.243 | 51 |
| Long-term debt | 2.426 | 2.103 | 2.198 | 3.239 | 31 |
| Short-term debt | 958 | 158 | 41 | 113 | 29 |
| Total debt | 3.384 | 2.261 | 2.239 | 3.351 | 59 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
RR Management | Management | 2024 |
LR Management | Management | 2024 |
| Former (2) | ||
MK Chief Executive Officer | Chief Executive Officer | 2018 – 2022 |
LR Management | Management | 2022 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2018 – 2022 | |
| Chairman | 2018 – 2022 | |
| Board of Directors | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Individual | 100% | 100% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Kruse Hegenberger | Chief Executive Officer | 0 companies |
| Ross Robertson | Management | 0 companies |
| Luke Robertson | Management | 0 companies |
| Luke Robertson | Management | 0 companies |
| Lars Henning Stigel | Board of Directors | 0 companies |
| Sara Kindberg Adelskov | Board of Directors | 0 companies |
| Niels Katballe | Board of Directors | 0 companies |
| Peter Heydorn Kristensen | Chairman | 0 companies |
| Louise Mathilde Rørbæk Heiberg | Board of Directors | 0 companies |