| Revenue | DKK 546K | +14% |
| EBITDA | DKK 148K | +259% |
| Net profit | DKK 137K | +236% |
| Total assets | DKK 315K | +33% |
| Equity | DKK -110K | +55% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 457 | 933 | 803 | 787 | 418 | 541 | 538 | 739 | 680 | 480 | 546 |
| Staff expenses | -321 | -1.044 | -744 | -613 | -607 | -578 | -666 | -687 | -755 | -573 | -398 |
| EBITDA | 136 | -111 | 58 | 174 | -189 | -37 | -128 | 51 | -75 | -93 | 148 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 136 | -111 | 58 | 174 | -189 | -37 | -128 | 51 | -75 | -93 | 148 |
| Net financials | -1 | -0 | -4 | -3 | -2 | -4 | -2 | -11 | -7 | -8 | -11 |
| Profit before tax | 135 | -111 | 54 | 170 | -190 | -41 | -130 | 41 | -82 | -101 | 137 |
| Tax | 34 | -27 | 20 | 39 | -39 | -5 | -27 | 71 | -0 | -0 | -0 |
| Net profit | 101 | -84 | 34 | 132 | -152 | -36 | -103 | -30 | -82 | -101 | 137 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 344 | 370 | 436 | 619 | 523 | 432 | 485 | 286 | 278 | 238 | 315 |
| Equity | 175 | 91 | 125 | 257 | 105 | 69 | -34 | -64 | -146 | -247 | -110 |
| Long-term debt | 0 | 29 | 12 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 169 | 280 | 311 | 362 | 418 | 362 | 485 | 350 | 424 | 485 | 425 |
| Total debt | 169 | 280 | 311 | 362 | 418 | 362 | 485 | 350 | 424 | 485 | 425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2013 | — | — |
KA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GA15 ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Nebel | Management | 0 companies |
| Kenneth Andersen | Management | 0 companies |