| Revenue | DKK 2,5M | -6% |
| EBITDA | DKK -834K | -544% |
| Net profit | DKK -2,7M | -59% |
| Total assets | DKK 7,3M | -27% |
| Equity | DKK 1,2M | -38% |
| Employees | 6 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -947 | 104 | 487 | 380 | 2.646 | 2.492 |
| Staff expenses | -1.813 | -2.220 | -2.501 | -2.003 | -2.458 | -3.326 |
| EBITDA | -2.760 | -2.116 | -2.013 | -803 | 188 | -834 |
| Depreciation & amort. | -299 | -932 | -1.254 | -1.574 | -1.669 | -1.686 |
| EBIT | -3.059 | -3.048 | -3.267 | -2.377 | -1.481 | -2.520 |
| Net financials | -3 | -10 | -149 | 11 | -222 | -181 |
| Profit before tax | -3.062 | -3.058 | -3.416 | -2.366 | -1.702 | -2.701 |
| Tax | -694 | -280 | -233 | -0 | -0 | -0 |
| Net profit | -2.368 | -2.778 | -3.184 | -2.366 | -1.702 | -2.701 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 5.484 | 6.678 | 8.777 | 10.108 | 9.977 | 7.320 |
| Equity | 4.105 | 4.458 | 4.025 | 3.565 | 1.863 | 1.161 |
| Long-term debt | 0 | 0 | 1.013 | 1.062 | 1.022 | 1.896 |
| Short-term debt | 1.379 | 2.220 | 3.740 | 5.481 | 7.092 | 4.262 |
| Total debt | 1.379 | 2.220 | 4.752 | 6.543 | 8.114 | 6.159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2022 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
LS Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flextribe Holding ApS | Company | 66.7% | 66.7% | 2023 |
BOGANI ApS | Company | 5.0% | 5.0% | 2018 |
GRWit ApS | Company | 5.0% | 5.0% | 2022 |
CHOFAVA ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
GNIVIL HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
Emerger ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2024 | |
SATO HOLDING A/S | Company | 10.0% | 10.0% | 2022 |
Buhlras ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ladegaard | Management | 0 companies |
| Marianne Vibeke Neergaard Hyltoft | Chief Executive Officer | 0 companies |
| Line Skafte Wilkens | Management | 0 companies |
| Peter Christian Mægbæk Madsen | Board of Directors | 0 companies |
| Martin Bøge Mikkelsen | Chairman | 0 companies |
| Sigurd Lilienfeldt | Chairman | 0 companies |
| Kristoffer Ewald | Board of Directors | 0 companies |
| Jacob Madsen | Board of Directors | 0 companies |
| Stig Myken | Chairman | 0 companies |
| Martin Kring | Board of Directors | 0 companies |
| Peter Midtgaard | Chairman | 0 companies |
| Henrik Larsen | Board of Directors | 0 companies |
| Jacob Rosenstand Kunøe | Board of Directors | 0 companies |