| Revenue | DKK -1,4M | -19% |
| EBITDA | DKK -7,2M | +6% |
| Net profit | DKK -3,4M | +48% |
| Total assets | DKK 980K | -74% |
| Equity | DKK 682K | +108% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 |
|---|---|---|---|
| Revenue | -1.543 | -1.771 | -1.443 |
| Staff expenses | -2.157 | -5.876 | -5.781 |
| EBITDA | -3.700 | -7.647 | -7.224 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | -3.700 | -7.647 | -7.224 |
| Net financials | -40 | -449 | 3.860 |
| Profit before tax | -3.740 | -8.096 | -3.364 |
| Tax | -745 | -1.601 | -0 |
| Net profit | -2.995 | -6.495 | -3.364 |
| Item | 2021 | 2022 | 2023 |
|---|---|---|---|
| Total assets | 6.732 | 3.705 | 980 |
| Equity | -1.953 | -8.448 | 682 |
| Long-term debt | 8.035 | 11.452 | 0 |
| Short-term debt | 650 | 701 | 299 |
| Total debt | 8.685 | 12.153 | 299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2020 | — | — |
PS | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Calteram Holding ApS | Company | 25.0% | 25.0% | 2023 |
Omalley Holding ApS | Company | 15.0% | 15.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
IG Plus ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Grenaa Havgaard | Management | 0 companies |
| Philip Scavenius Gjettermann Marquard Otzen | Management | 0 companies |
| Ketil Clorius | Board of Directors | 0 companies |
| Camilla Cloetta Falkenberg Landskrone | Board of Directors | 0 companies |
| Payam Samarghandi | Board of Directors | 0 companies |
| Peter Rüdiger Smith | Chairman | 0 companies |