| Revenue | DKK 1,5M | -73% |
| EBITDA | DKK 246K | -71% |
| Net profit | DKK 11K | -98% |
| Total assets | DKK 1,5M | -45% |
| Equity | DKK 811K | -38% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.952 | 4.010 | 4.494 | 5.461 | 1.499 |
| Staff expenses | -3.116 | -3.916 | -3.815 | -4.609 | -1.254 |
| EBITDA | 836 | 94 | 679 | 852 | 246 |
| Depreciation & amort. | -138 | -156 | -166 | -151 | -160 |
| EBIT | 698 | -63 | 513 | 701 | 86 |
| Net financials | -18 | -17 | -25 | -2 | -69 |
| Profit before tax | 681 | -79 | 487 | 699 | 16 |
| Tax | 152 | -15 | 109 | 157 | 5 |
| Net profit | 529 | -65 | 378 | 543 | 11 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.841 | 2.454 | 2.453 | 2.790 | 1.537 |
| Equity | 1.144 | 679 | 1.057 | 1.300 | 811 |
| Long-term debt | 101 | 3 | 0 | 0 | 0 |
| Short-term debt | 1.325 | 1.517 | 1.159 | 1.275 | 540 |
| Total debt | 1.426 | 1.520 | 1.159 | 1.275 | 540 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MW Management | Management | 2012 |
IS Founder | Founder | 1999 |
| Former (3) | ||
MJ Management | Management | 2008 – 2012 |
LG Management | Management | 2002 – 2008 |
RR Management | Management | 2002 – 2015 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Johansen | Management | 0 companies |
| Martin Wadstrøm Torpegaard | Management | 0 companies |
| Lis Gregersen Rasmussen | Management | 0 companies |
| Ivan Steen Rasmussen | Founder | 0 companies |
| Rene Rasmussen | Management | 0 companies |