| Revenue | DKK -503K | +19% |
| EBITDA | DKK -1,2M | +2% |
| Net profit | DKK -1,4M | +3% |
| Total assets | DKK 1,5M | +6% |
| Equity | DKK -3,7M | -62% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 239 | -60 | -363 | -265 | -424 | -503 |
| Staff expenses | -134 | -1.233 | -1.024 | -660 | -790 | -687 |
| EBITDA | 26 | -1.294 | -1.387 | -925 | -1.213 | -1.190 |
| Depreciation & amort. | -0 | -154 | -131 | -127 | -127 | -56 |
| EBIT | 26 | -1.448 | -1.518 | -1.051 | -1.340 | -1.246 |
| Net financials | -0 | -33 | -151 | -220 | -123 | -174 |
| Profit before tax | 26 | -1.481 | -1.669 | -1.271 | -1.463 | -1.420 |
| Tax | 6 | -6 | -0 | -0 | -0 | -0 |
| Net profit | 20 | -1.475 | -1.669 | -1.271 | -1.463 | -1.420 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 1.522 | 1.744 | 1.283 | 1.409 | 1.390 | 1.477 |
| Equity | 60 | -1.415 | -3.084 | -818 | -2.280 | -3.700 |
| Long-term debt | 1.260 | 2.575 | 4.062 | 2.065 | 3.441 | 4.948 |
| Short-term debt | 196 | 583 | 305 | 161 | 229 | 229 |
| Total debt | 1.456 | 3.159 | 4.367 | 2.226 | 3.670 | 5.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2020 | — | — |
TS Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. MALBERG HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
JT INVEST af 30.11.2019 ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Malberg-Breuning | Management | 0 companies |
| Tim Sylvester Olsen Schønwald | Management | 0 companies |