| Revenue | DKK 5K | -104% |
| EBITDA | DKK -14K | +90% |
| Net profit | DKK -2K | +98% |
| Total assets | DKK 171K | +26% |
| Equity | DKK -116K | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.392 | 313 | 110 | 416 | -43 | 717 | 1.319 | -565 | 22 | 1 | -133 | 5 |
| Staff expenses | -878 | -486 | -533 | -525 | -449 | -300 | -1.232 | -144 | -56 | -33 | -2 | -19 |
| EBITDA | 514 | -172 | -424 | -109 | -435 | 417 | 87 | -709 | -35 | -33 | -142 | -14 |
| Depreciation & amort. | -20 | -47 | -67 | -63 | 29 | -14 | -0 | -1 | -6 | -6 | -5 | -0 |
| EBIT | 494 | -219 | -490 | -172 | -463 | 403 | 87 | -710 | -41 | -39 | -147 | -14 |
| Net financials | 185 | -13 | 16 | -190 | -21 | -20 | -18 | -22 | -16 | -8 | -8 | -13 |
| Profit before tax | 680 | -232 | -475 | -363 | -484 | 383 | 68 | -732 | -57 | -46 | -155 | -28 |
| Tax | 130 | -46 | -187 | 43 | -100 | 86 | 16 | -11 | -16 | 67 | -0 | -25 |
| Net profit | 550 | -186 | -288 | -406 | -384 | 297 | 53 | -721 | -40 | -113 | -155 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.301 | 2.710 | 2.448 | 2.175 | 790 | 885 | 1.365 | 200 | 343 | 233 | 136 | 171 |
| Equity | 2.844 | 2.558 | 2.170 | 1.765 | 115 | 412 | 178 | -9 | 155 | 42 | -113 | -116 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 457 | 152 | 278 | 411 | 675 | 472 | 1.187 | 209 | 188 | 191 | 243 | 287 |
| Total debt | 457 | 152 | 278 | 411 | 675 | 472 | 1.187 | 209 | 188 | 191 | 243 | 287 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2023 | — | — |
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lab41 ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Walther Andreas Fischer | Management | 0 companies |
| Kim Madsen | Management | 0 companies |