| Revenue | DKK -366K | -39% |
| EBITDA | DKK -1,3M | -9% |
| Net profit | DKK -2,8M | -113% |
| Total assets | DKK 6,1M | -11% |
| Equity | DKK 3,3M | +9% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 96 | 5 | -139 | -596 | -366 |
| Staff expenses | -658 | -624 | -808 | -641 | -980 |
| EBITDA | -562 | -619 | -947 | -1.237 | -1.346 |
| Depreciation & amort. | -0 | -0 | -0 | -182 | -1.090 |
| EBIT | -562 | -619 | -947 | -1.419 | -2.436 |
| Net financials | -9 | -104 | -155 | -177 | -291 |
| Profit before tax | -571 | -723 | -1.102 | -1.596 | -2.727 |
| Tax | -0 | -0 | -842 | -303 | 23 |
| Net profit | -571 | -723 | -260 | -1.294 | -2.750 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.267 | 5.445 | 4.736 | 6.865 | 6.082 |
| Equity | 1.453 | 1.332 | 1.073 | 3.023 | 3.307 |
| Long-term debt | 244 | 2.270 | 2.390 | 2.524 | 2.495 |
| Short-term debt | 1.044 | 1.128 | 1.273 | 1.319 | 280 |
| Total debt | 1.288 | 3.398 | 3.663 | 3.843 | 2.774 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2024 |
| Former (1) | ||
LR Management | Management | 2017 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Maja Louise Wikke | Management | 0 companies |
| Lisa Ruegaard Johnsen | Management | 0 companies |
| Lars Leo Thylander | Board of Directors | 0 companies |
| Jesper Just Linde | Board of Directors | 0 companies |
| Morten Løjstrup Jeppesen | Board of Directors | 0 companies |
| Christian Ellegaard | Chairman | 0 companies |
| Sofie Toustrup | Board of Directors | 0 companies |