| Revenue | DKK 1,6M | -75% |
| EBITDA | DKK -5,1M | -325% |
| Net profit | DKK -5,1M | -405% |
| Total assets | DKK 8,5M | -8% |
| Equity | DKK -1,5M | -137% |
| Employees | 13 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 3.210 | 3.056 | 2.901 | 6.147 | 1.553 |
| Staff expenses | -2.248 | -2.884 | -2.943 | -3.880 | -6.652 |
| EBITDA | 963 | 172 | -41 | 2.267 | -5.099 |
| Depreciation & amort. | -11 | -12 | -14 | -23 | -135 |
| EBIT | 952 | 160 | -55 | 2.244 | -5.234 |
| Net financials | -43 | -5 | 82 | -101 | 129 |
| Profit before tax | 908 | 165 | 27 | 2.143 | -5.105 |
| Tax | 201 | 36 | 6 | 472 | -0 |
| Net profit | 708 | 129 | 21 | 1.672 | -5.105 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 8.941 | 5.960 | 5.209 | 9.259 | 8.518 |
| Equity | 3.508 | 3.637 | 2.408 | 4.080 | -1.525 |
| Long-term debt | 0 | 0 | 0 | 0 | 8.550 |
| Short-term debt | 5.433 | 2.323 | 2.799 | 5.177 | 1.492 |
| Total debt | 5.433 | 2.323 | 2.799 | 5.177 | 10.042 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LD Management | Management | 2022 | — | — |
MT Management | Management | 2022 | — | — |
EP Management | Management | 2018 | — | — |
DM Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PILVAD HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
Admix Europe ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Louis David Beaudette | Management | 0 companies |
| Michael Thomas Rizzo | Management | 0 companies |
| Erik Pilvad | Management | 0 companies |
| Daniel Mc Carthy Cameron | Management | 0 companies |
| Elin Hagedorn Pilvad | Board of Directors | 0 companies |
| Kim Høg Madsen | Board of Directors | 0 companies |