| Revenue | DKK -425K | -433% |
| EBITDA | DKK -516K | -1014% |
| Net profit | DKK -556K | -4524% |
| Total assets | DKK 9,7M | +680% |
| Equity | DKK -1M | -125% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 394 | 844 | 444 | 319 | 97 | 474 | 345 | 478 | -182 | 11 | 88 | 128 | -425 |
| Staff expenses | -330 | -494 | -427 | -481 | -358 | -437 | -290 | -466 | -55 | -92 | -51 | -71 | -57 |
| EBITDA | 64 | 350 | 17 | -162 | -261 | 36 | 55 | 12 | -237 | -81 | 37 | 56 | -516 |
| Depreciation & amort. | 5 | -2 | -13 | -48 | -18 | -22 | -25 | -35 | -59 | -46 | -46 | -33 | -19 |
| EBIT | 59 | 348 | 4 | -210 | -279 | 14 | 29 | -23 | -296 | -127 | -9 | 23 | -535 |
| Net financials | -5 | 4 | 1 | -2 | 1 | -1 | -2 | -1 | -3 | -6 | -60 | -8 | -23 |
| Profit before tax | 54 | 351 | 5 | -212 | -278 | 13 | 28 | -24 | -299 | -132 | -69 | 15 | -558 |
| Tax | 14 | 91 | 5 | -44 | -60 | 3 | 6 | -5 | -66 | -28 | 188 | 3 | -2 |
| Net profit | 39 | 261 | 0 | -168 | -218 | 9 | 21 | -19 | -233 | -104 | -257 | 13 | -556 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 601 | 983 | 846 | 671 | 531 | 613 | 563 | 901 | 695 | 730 | 495 | 1.238 | 9.657 |
| Equity | 400 | 511 | 511 | 343 | 125 | 134 | 156 | 137 | -97 | -201 | -458 | -446 | -1.002 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 734 | 734 | 237 | 283 | 0 |
| Short-term debt | 201 | 472 | 333 | 328 | 406 | 479 | 407 | 764 | 59 | 198 | 717 | 1.401 | 10.659 |
| Total debt | 201 | 472 | 333 | 328 | 406 | 479 | 407 | 764 | 792 | 931 | 954 | 1.684 | 10.659 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MO Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
HC | Audit | 2001 | — | — |
BH Founder | Founder | 2001 | — | — |
FJ Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikko Olavi Riepula | Chief Executive Officer | 0 companies |
| Henning Carsten Schmidt | Audit | 0 companies |
| Betina Hoppe Jahn | Founder | 0 companies |
| Freddy Jul Pedersen | Founder | 0 companies |