| Revenue | DKK 1,3M | -27% |
| EBITDA | DKK -72K | -113% |
| Net profit | DKK -74K | -118% |
| Total assets | DKK 572K | -42% |
| Equity | DKK 52K | -90% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.391 | 2.671 | 3.688 | 3.685 | 2.015 | 2.253 | 2.030 | 1.811 | 2.288 | 2.439 | 1.965 | 1.747 | 1.273 |
| Staff expenses | -0 | -0 | -1.700 | -1.527 | -1.085 | -1.435 | -1.469 | -1.487 | -1.700 | -1.691 | -1.624 | -1.207 | -1.345 |
| EBITDA | 391 | 193 | 660 | 799 | 930 | 818 | 561 | 315 | 588 | 749 | 341 | 540 | -72 |
| Depreciation & amort. | -0 | -0 | -62 | -49 | -45 | -67 | -88 | -69 | -61 | -69 | -46 | -20 | -18 |
| EBIT | 391 | 193 | 598 | 750 | 884 | 751 | 473 | 246 | 527 | 680 | 295 | 520 | -90 |
| Net financials | -3 | -2 | 69 | -105 | -26 | 1 | -0 | -1 | -9 | -8 | -6 | -3 | -1 |
| Profit before tax | 388 | 191 | 667 | 645 | 858 | 752 | 472 | 245 | 519 | 672 | 289 | 517 | -91 |
| Tax | 88 | 44 | 259 | 179 | 197 | 168 | 107 | 56 | 116 | 154 | 71 | 117 | -17 |
| Net profit | 300 | 147 | 473 | 467 | 662 | 584 | 365 | 189 | 402 | 518 | 218 | 399 | -74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.388 | 1.060 | 1.638 | 1.986 | 1.364 | 1.368 | 983 | 884 | 1.864 | 1.288 | 802 | 979 | 572 |
| Equity | 810 | 713 | 993 | 1.260 | 787 | 709 | 491 | 314 | 528 | 644 | 344 | 525 | 52 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 578 | 347 | 626 | 712 | 570 | 650 | 488 | 570 | 1.336 | 644 | 459 | 454 | 520 |
| Total debt | 578 | 347 | 626 | 712 | 570 | 650 | 488 | 570 | 1.336 | 644 | 459 | 454 | 520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Founder | Founder | 2000 | — | — |
PS Management | Management | 2000 | — | — |
DB Founder | Founder | 2000 | — | — |
LF Management | Management | 2009 | — | — |
HF Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fauerby ApS | Company | 50.0% | 50.0% | 2015 |
Brunke ApS | Company | 50.0% | 50.0% | 2015 |
V 7 ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Hartvig Hirsch | Founder | 0 companies |
| Preben Sandor Telcs | Management | 0 companies |
| DATA-GO BANZIA I/S | Founder | 0 companies |
| Lars Flemming Brunke | Management | 0 companies |
| Hans Fauerby | Management | 0 companies |