| Revenue | DKK 65K | -75% |
| EBITDA | DKK -343K | +31% |
| Net profit | DKK -428K | +15% |
| Total assets | DKK 1M | -37% |
| Equity | DKK 1M | -37% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.171 | 6.113 | 7.472 | 9.764 | 8.661 | 3.037 | 2.416 | 1.419 | 27 | 257 | 65 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.926 | -1.699 | -1.761 | -1.350 | -0 | -81 | -63 |
| EBITDA | 714 | 767 | 561 | 496 | 920 | 1.338 | 656 | 69 | -425 | -495 | -343 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -60 | -109 | -0 | -0 | -0 | -84 |
| EBIT | 714 | 767 | 561 | 496 | 920 | 1.278 | 547 | 69 | -425 | -495 | -427 |
| Net financials | -297 | -63 | -36 | -12 | -471 | -16 | -14 | 20 | -56 | -9 | -2 |
| Profit before tax | 416 | 704 | 524 | 484 | 448 | 1.262 | 533 | 89 | -482 | -503 | -428 |
| Tax | -0 | 166 | 123 | 109 | 99 | 294 | 137 | -0 | -0 | -0 | -0 |
| Net profit | 416 | 539 | 401 | 375 | 350 | 968 | 395 | 89 | -482 | -503 | -428 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.602 | 2.307 | 2.402 | 2.827 | 3.451 | 4.846 | 4.338 | 3.336 | 2.198 | 1.619 | 1.021 |
| Equity | 496 | 1.035 | 1.436 | 1.811 | 2.161 | 3.129 | 3.361 | 3.295 | 2.122 | 1.619 | 1.012 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.105 | 1.272 | 966 | 1.016 | 1.290 | 1.717 | 893 | 41 | 76 | 0 | 9 |
| Total debt | 1.105 | 1.272 | 966 | 1.016 | 1.290 | 1.717 | 977 | 41 | 76 | 0 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Louise Sylvest Graves | Founder | 0 companies |