| Revenue | DKK 648K | -95% |
| EBITDA | DKK 648K | +117% |
| Net profit | DKK -31,8M | +5% |
| Total assets | DKK 382K | -63% |
| Equity | DKK -494,2M | -7% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 28.681 | 65.020 | 31.292 | 11.974 | 648 |
| Staff expenses | -29.659 | -35.948 | -25.496 | -15.808 | -0 |
| EBITDA | -1.365 | 29.072 | 5.796 | -3.834 | 648 |
| Depreciation & amort. | -31.821 | -19.676 | -20.167 | -78 | -0 |
| EBIT | -33.186 | 9.396 | -14.371 | -3.912 | 648 |
| Net financials | -56.022 | -63.596 | -51.125 | -29.445 | -32.485 |
| Profit before tax | -62.437 | -23.779 | -39.166 | -33.357 | -31.837 |
| Tax | -0 | 181 | -0 | -0 | -0 |
| Net profit | -62.437 | -23.960 | -39.166 | -33.357 | -31.837 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 99.173 | 107.451 | 13.911 | 1.038 | 382 |
| Equity | -365.890 | -389.850 | -429.016 | -462.373 | -494.210 |
| Long-term debt | 0 | 181 | 33 | 0 | 0 |
| Short-term debt | 465.063 | 497.120 | 442.894 | 463.411 | 494.592 |
| Total debt | 465.063 | 497.301 | 442.927 | 463.411 | 494.592 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
OM Unofficial title | Unofficial title | 2024 |
| Former (3) | ||
TM Management | Management | 2021 – 2022 |
AT Management | Management | 2022 – 2024 |
MU Chief Executive Officer | Chief Executive Officer | 2018 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2021 – 2024 | |
| Chairman | 2024 – 2024 | |
| Chairman | 2020 – 2024 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2021 – 2024 | |
| Chairman | 2018 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Madsen | Management | 0 companies |
| Alexander Thier | Management | 0 companies |
| Mads Ulrik Pedersen | Chief Executive Officer | 0 companies |
| Oliver Machholdt | Unofficial title | 0 companies |
| Allan John Cleiren | Board of Directors | 0 companies |
| Thorsten Hagemann | Board of Directors | 0 companies |
| Michael Simon | Chairman | 0 companies |
| Axel Gille | Chairman | 0 companies |
| Neil Belot | Board of Directors | 0 companies |
| André Jérome | Board of Directors | 0 companies |
| Terrence Robert Booth | Chairman | 0 companies |