| Revenue | DKK -4M | +51% |
| EBITDA | DKK -11,9M | -70% |
| Net profit | DKK -10,2M | -67% |
| Total assets | DKK 1,9M | -49% |
| Equity | DKK -16,2M | -169% |
| Employees | 1 | — |
| Item | 2018 | 2019 |
|---|---|---|
| Revenue | -2.664 | -4.019 |
| Staff expenses | -4.334 | -7.862 |
| EBITDA | -6.997 | -11.881 |
| Depreciation & amort. | -106 | -135 |
| EBIT | -7.104 | -12.015 |
| Net financials | -121 | -573 |
| Profit before tax | -7.225 | -12.588 |
| Tax | -1.130 | -2.399 |
| Net profit | -6.095 | -10.189 |
| Item | 2018 | 2019 |
|---|---|---|
| Total assets | 3.693 | 1.871 |
| Equity | -6.045 | -16.234 |
| Long-term debt | 0 | 241 |
| Short-term debt | 9.738 | 17.864 |
| Total debt | 9.738 | 18.105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2020 | |
Amvest Capital ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 20.0% | 20.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2020 | |
MLC ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 100.0% | 100.0% | 2020 | |
Faldo Holding ApS | Company | 15.0% | 15.0% | 2020 |
CONSOLIDATED HOLDINGS A/S | Company | 100.0% | 100.0% | 2018 |
| Individual | 33.3% | 33.3% | 2020 | |
WINTERNATIONAL HOLDING ApS | Company | 20.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Madsen | Management | 0 companies |
| Martin Neil White Frost | Board of Directors | 0 companies |
| Karsteen Østergaard | Board of Directors | 0 companies |
| Mark Lisberg Christensen | Board of Directors | 0 companies |
| Steen Winter | Chairman | 0 companies |