| Revenue | DKK 13,7M | -6% |
| EBITDA | DKK -1,6M | -154% |
| Net profit | DKK -1,1M | -150% |
| Total assets | DKK 47,4M | +253% |
| Equity | DKK 42,8M | +548% |
| Employees | 25 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | 4.490 | 8.391 | 14.547 | 13.714 |
| Staff expenses | -0 | -3.979 | -7.345 | -11.540 | -15.326 |
| EBITDA | 0 | 511 | 1.046 | 3.007 | -1.612 |
| Depreciation & amort. | -0 | -13 | -0 | -0 | -0 |
| EBIT | 0 | 497 | 1.046 | 3.007 | -1.612 |
| Net financials | 0 | -309 | 0 | -266 | 551 |
| Profit before tax | 0 | 189 | 1.046 | 2.742 | -1.061 |
| Tax | -0 | 44 | 11 | 612 | -0 |
| Net profit | 0 | 144 | 1.035 | 2.130 | -1.061 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.122 | 8.146 | 11.593 | 13.430 | 47.446 |
| Equity | 208 | 3.445 | 4.481 | 6.611 | 42.833 |
| Long-term debt | 4.230 | 0 | 0 | 0 | 0 |
| Short-term debt | 684 | 4.701 | 7.111 | 6.818 | 4.612 |
| Total debt | 4.914 | 4.701 | 7.111 | 6.818 | 4.612 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MJ Management | Management | 2022 – 2023 |
OB Management | Management | 2019 – 2020 |
BL Management | Management | 2017 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Individual | 15–19.99% | 15–19.99% | 2024 | |
| Individual | 10–14.99% | 10–14.99% | 2021 | |
| Individual | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Maya Josephine Mileck | Management | 0 companies |
| Olivier Baumann | Management | 0 companies |
| Bruno Lajoie | Management | 0 companies |
| Clara Ricard | Board of Directors | 0 companies |
| Brian Valbjørn Sørensen | Board of Directors | 0 companies |
| Olivier Corradi | Chairman | 0 companies |