| Revenue | DKK 613K | -18% |
| EBITDA | DKK -192K | -151% |
| Net profit | DKK -160K | -131% |
| Total assets | DKK 1,4M | -37% |
| Equity | DKK 287K | -44% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 252 | 293 | 697 | 621 | 411 | 488 | 857 | 624 | 709 | 657 | 65 | 751 | 613 |
| Staff expenses | -216 | -267 | -420 | -505 | -337 | -425 | -629 | -590 | -566 | -817 | -661 | -373 | -805 |
| EBITDA | 36 | 26 | 277 | 122 | 74 | 62 | 228 | 34 | 143 | -161 | -596 | 379 | -192 |
| Depreciation & amort. | 6 | 6 | -5 | -5 | -5 | -0 | -2 | -5 | -5 | -5 | -5 | -3 | -0 |
| EBIT | 30 | 20 | 272 | 116 | 69 | 62 | 226 | 29 | 138 | -166 | -601 | 376 | -192 |
| Net financials | -11 | -1 | -13 | -3 | 0 | -0 | -2 | -1 | -2 | 26 | -5 | -0 | -1 |
| Profit before tax | 19 | 19 | 259 | 113 | 69 | 62 | 224 | 28 | 136 | -140 | -709 | 375 | -193 |
| Tax | 13 | 8 | 74 | 35 | 30 | 20 | 59 | 6 | 43 | -22 | -182 | -144 | -33 |
| Net profit | 6 | 12 | 185 | 79 | 38 | 42 | 165 | 22 | 93 | -117 | -526 | 519 | -160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 475 | 573 | 954 | 928 | 804 | 609 | 882 | 1.433 | 1.629 | 3.191 | 2.165 | 2.171 | 1.360 |
| Equity | 238 | 250 | 310 | 289 | 328 | 369 | 534 | 556 | 633 | 516 | -10 | 509 | 287 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 236 | 323 | 643 | 639 | 477 | 239 | 348 | 876 | 996 | 2.675 | 2.175 | 1.662 | 1.073 |
| Total debt | 236 | 323 | 643 | 639 | 477 | 239 | 348 | 876 | 996 | 2.675 | 2.175 | 1.662 | 1.073 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW | Audit | 2002 | — | — |
| Audit | 2000 | — | — | |
VC Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ken Woiremose Clausen | Audit | 0 companies |
| T. Helmo Madsen Registreret Revisionsaktieselskab | Audit | 0 companies |
| Vibe Charlotte Johansson | Founder | 0 companies |