| Revenue | DKK 0 | — |
| EBITDA | DKK -25K | — |
| Net profit | DKK -25K | +5% |
| Total assets | DKK 30K | -49% |
| Equity | DKK -353K | -8% |
| Employees | 12 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 1.738 | 734 | 945 | 1.318 | 0 | 0 |
| Staff expenses | -1.376 | -1.313 | -1.429 | -1.236 | -0 | -0 |
| EBITDA | 362 | -579 | -483 | 82 | 0 | -25 |
| Depreciation & amort. | -288 | -497 | -510 | -223 | -0 | -0 |
| EBIT | 74 | -1.076 | -993 | -140 | 0 | -25 |
| Net financials | -50 | -31 | -24 | -10 | -27 | 0 |
| Profit before tax | 24 | -1.107 | -1.018 | -151 | -27 | -25 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 24 | -1.107 | -1.018 | -151 | -27 | -25 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 2.274 | 1.421 | 1.108 | 34 | 59 | 30 |
| Equity | 1.974 | 867 | -151 | -301 | -328 | -353 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 300 | 554 | 1.258 | 336 | 387 | 383 |
| Total debt | 300 | 554 | 1.258 | 336 | 387 | 383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Unofficial title | Unofficial title | 2022 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Selskabet af 7. juli 2023 ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 33.3% | 33.3% | 2020 | |
CALM ApS | Company | 33.3% | 33.3% | 2020 |
| Individual | 33.3% | 33.3% | 2019 | |
| Individual | 33.3% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Rothe | Unofficial title | 0 companies |
| Sune Rothenberg Lind | Chief Executive Officer | 0 companies |
| Rene Benzon Jespersen | Board of Directors | 0 companies |