| Revenue | DKK 3,8M | +8% |
| EBITDA | DKK 274K | -61% |
| Net profit | DKK -272K | -797% |
| Total assets | DKK 2,8M | -16% |
| Equity | DKK 14K | -95% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 2.791 | 3.508 | 5.763 | 5.014 | 3.474 | 3.765 |
| Staff expenses | -2.759 | -2.480 | -4.477 | -4.155 | -2.770 | -3.491 |
| EBITDA | 32 | 1.028 | 1.286 | 859 | 704 | 274 |
| Depreciation & amort. | -431 | -543 | -334 | -578 | -603 | -461 |
| EBIT | -399 | 485 | 952 | 280 | 101 | -187 |
| Net financials | -275 | -162 | -138 | -52 | -142 | -143 |
| Profit before tax | -674 | 323 | 814 | 229 | -40 | -331 |
| Tax | -179 | 90 | 226 | 63 | -10 | -59 |
| Net profit | -495 | 232 | 588 | 166 | -30 | -272 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 4.890 | 4.427 | 5.014 | 3.880 | 3.313 | 2.786 |
| Equity | -180 | 52 | 640 | 316 | 286 | 14 |
| Long-term debt | 2.311 | 781 | 1.990 | 1.795 | 1.644 | 1.608 |
| Short-term debt | 2.759 | 3.557 | 2.210 | 1.686 | 1.310 | 1.151 |
| Total debt | 5.070 | 4.338 | 4.200 | 3.480 | 2.954 | 2.758 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Founder | Founder | 2013 | — | — |
IC Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Katrine Berg | Founder | 0 companies |
| Ib Christian Berg | Founder | 0 companies |