| Revenue | DKK -101K | -235% |
| EBITDA | DKK -132K | -353% |
| Net profit | DKK -220K | -421% |
| Total assets | DKK 232K | -48% |
| Equity | DKK -1,3M | -21% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -377 | -340 | 43 | 75 | -101 |
| Staff expenses | -190 | -49 | -37 | -22 | -31 |
| EBITDA | -568 | -389 | 6 | 52 | -132 |
| Depreciation & amort. | -28 | -55 | -55 | -55 | -55 |
| EBIT | -595 | -444 | -49 | -3 | -187 |
| Net financials | -21 | -29 | -37 | -40 | -33 |
| Profit before tax | -616 | -474 | -86 | -42 | -220 |
| Tax | -102 | -0 | -0 | -0 | -0 |
| Net profit | -513 | -474 | -86 | -42 | -220 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 942 | 477 | 435 | 446 | 232 |
| Equity | -441 | -914 | -1.008 | -1.043 | -1.263 |
| Long-term debt | 1.346 | 1.374 | 1.401 | 1.430 | 1.458 |
| Short-term debt | 36 | 17 | 41 | 59 | 37 |
| Total debt | 1.383 | 1.391 | 1.442 | 1.489 | 1.495 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2021 | — | — |
RM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JMI INVESTERING A/S | Company | 20.0% | 20.0% | 2020 |
HolstWochner Holding ApS | Company | 20.0% | 20.0% | 2023 |
Nimi Holding ApS | Company | 20.0% | 20.0% | 2023 |
| Individual | 10.0% | 10.0% | 2020 | |
Waze Holding ApS | Company | 10.0% | 10.0% | 2023 |
MOYELL HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
Life Apps ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Nisted Milvertz | Management | 0 companies |
| Robert Marker Karlsson | Chief Executive Officer | 0 companies |
| Christopher Moyell Juul | Board of Directors | 0 companies |
| Kasper Holst Wochner | Chairman | 0 companies |
| Jan Milvertz | Board of Directors | 0 companies |
| Tina Reinholdt Milvertz | Board of Directors | 0 companies |