| Revenue | DKK -64K | -67% |
| EBITDA | DKK -64K | +67% |
| Net profit | DKK 29K | +110% |
| Total assets | DKK 75K | +41% |
| Equity | DKK -1,3M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -146 | -209 | 125 | 945 | 295 | 778 | 252 | -141 | -116 | -548 | -482 | -334 | -193 | -64 |
| Staff expenses | -298 | -88 | -17 | -132 | -78 | -60 | -16 | -92 | -52 | -128 | -97 | -0 | -0 | -0 |
| EBITDA | -444 | -297 | 108 | 813 | 217 | 717 | 236 | -232 | -168 | -676 | -578 | -334 | -193 | -64 |
| Depreciation & amort. | -127 | -52 | -42 | -34 | -29 | -53 | -43 | -43 | -43 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -571 | -350 | 66 | 778 | 189 | 665 | 192 | -276 | -211 | -676 | -578 | -334 | -193 | -64 |
| Net financials | -14 | -22 | -45 | -29 | -27 | -20 | -6 | -11 | -3 | -11 | -23 | -61 | -97 | 74 |
| Profit before tax | -585 | -371 | 21 | 749 | 162 | 645 | 186 | -287 | -214 | -687 | -601 | -395 | -290 | 10 |
| Tax | -0 | -0 | -231 | 181 | 38 | 143 | 43 | -56 | -45 | 105 | -37 | -0 | -0 | -19 |
| Net profit | -585 | -371 | 252 | 568 | 124 | 502 | 143 | -232 | -170 | -792 | -565 | -395 | -290 | 29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 334 | 183 | 571 | 951 | 1.182 | 1.908 | 1.354 | 1.305 | 838 | 299 | 198 | 66 | 53 | 75 |
| Equity | -109 | -480 | -228 | 340 | 465 | 966 | 1.110 | 878 | 708 | -84 | -648 | -1.043 | -1.334 | -1.304 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 141 | 21 | 302 | 0 | 0 | 0 | 931 | 1.211 | 1.362 |
| Short-term debt | 443 | 663 | 799 | 610 | 717 | 801 | 223 | 125 | 129 | 383 | 846 | 178 | 175 | 17 |
| Total debt | 443 | 663 | 799 | 610 | 717 | 942 | 245 | 427 | 129 | 383 | 846 | 1.109 | 1.387 | 1.379 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Founder | Founder | 1996 | — | — |
OS Audit | Audit | 2001 | — | — |
PS Founder | Founder | 1996 | — | — |
UK Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cubus Company ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Frederiksen | Founder | 0 companies |
| Ove Schmidt-Larsen | Audit | 0 companies |
| Peter Skjær Borgwardt | Founder | 0 companies |
| Uffe Kristofer Borgwardt | Management | 0 companies |