| Revenue | DKK -603K | -153% |
| EBITDA | DKK -1,4M | -67% |
| Net profit | DKK -1,7M | -62% |
| Total assets | DKK 1,5M | -62% |
| Equity | DKK -2,6M | -194% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 |
|---|---|---|---|
| Revenue | 921 | 1.135 | -603 |
| Staff expenses | -1.135 | -2.000 | -770 |
| EBITDA | -214 | -864 | -1.444 |
| Depreciation & amort. | -43 | -102 | -21 |
| EBIT | -257 | -966 | -1.465 |
| Net financials | -39 | -81 | -236 |
| Profit before tax | -297 | -1.047 | -1.700 |
| Tax | -0 | -0 | -0 |
| Net profit | -297 | -1.047 | -1.700 |
| Item | 2019 | 2020 | 2021 |
|---|---|---|---|
| Total assets | 2.460 | 3.898 | 1.490 |
| Equity | -207 | -878 | -2.579 |
| Long-term debt | 186 | 120 | 0 |
| Short-term debt | 2.481 | 4.656 | 4.069 |
| Total debt | 2.667 | 4.776 | 4.069 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MB Management | Management | 2018 – 2021 |
FP Management | Management | 2021 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2018 – 2021 | |
| Chairman | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Bieler Grum-Schwensen | Management | 0 companies |
| Frederik Paaschburg Kristensen | Management | 0 companies |
| Rasmus Ludwig Freivald Bentzon | Board of Directors | 0 companies |
| Claus Hansen | Chairman | 0 companies |