| Revenue | DKK -20K | -95% |
| EBITDA | DKK -51K | +95% |
| Net profit | DKK -67K | +93% |
| Total assets | DKK 6K | -94% |
| Equity | DKK -629K | -12% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | -328 | -233 | -186 | -380 | -20 |
| Staff expenses | -0 | -255 | -361 | -622 | -32 |
| EBITDA | -328 | -488 | -548 | -1.002 | -51 |
| Depreciation & amort. | -3 | -5 | -10 | -14 | -14 |
| EBIT | -331 | -493 | -558 | -1.016 | -65 |
| Net financials | -2 | -3 | -4 | -8 | -2 |
| Profit before tax | -333 | -496 | -562 | -1.024 | -67 |
| Tax | -0 | -0 | -80 | -124 | -0 |
| Net profit | -333 | -496 | -482 | -900 | -67 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 24 | 15 | 565 | 102 | 6 |
| Equity | -283 | -580 | 338 | -562 | -629 |
| Long-term debt | 250 | 0 | 0 | 0 | 0 |
| Short-term debt | 58 | 594 | 227 | 664 | 636 |
| Total debt | 308 | 594 | 227 | 664 | 636 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
BJ Management | Management | 2020 – 2022 |
CP Management | Management | 2022 – 2023 |
GP Management | Management | 2023 – 2023 |
SC Management | Management | 2021 – 2022 |
MN Chief Executive Officer | Chief Executive Officer | 2018 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2019 – 2020 | |
| Chairman | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 100% | 100% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Jensen | Management | 0 companies |
| Christian Petersen Aaholm | Management | 0 companies |
| Gur Paul Singh Rehal | Management | 0 companies |
| Susanne Crone Togsverd | Management | 0 companies |
| Morten Nyholm Madsen | Chief Executive Officer | 0 companies |
| Benjamin Jepsen | Board of Directors | 0 companies |
| Jesper Raahede Darling Mørk | Chairman | 0 companies |