| Revenue | DKK 3,7M | +331% |
| EBITDA | DKK 438K | +271% |
| Net profit | DKK 207K | +167% |
| Total assets | DKK 867K | -17% |
| Equity | DKK -1,5M | +12% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.671 | 1.866 | 2.375 | 2.599 | 2.501 | 2.530 | 2.510 | 2.912 | 131 | 24 | -7 | -7 | 868 | 3.738 |
| Staff expenses | -2.083 | -1.623 | -2.136 | -2.510 | -2.535 | -2.425 | -2.767 | -2.651 | -160 | -1 | -0 | -0 | -1.125 | -3.300 |
| EBITDA | -412 | 243 | 238 | 88 | -33 | 105 | -258 | 261 | -29 | 23 | -7 | -7 | -257 | 438 |
| Depreciation & amort. | 55 | -57 | -66 | -71 | -74 | -29 | -27 | -23 | -34 | -0 | -0 | -0 | -23 | -70 |
| EBIT | -466 | 186 | 173 | 17 | -108 | 76 | -284 | 239 | -63 | 23 | -7 | -7 | -280 | 368 |
| Net financials | -99 | -75 | -36 | -13 | -14 | -61 | -107 | -112 | -55 | -0 | -2 | -4 | -29 | -161 |
| Profit before tax | -565 | 110 | 137 | 4 | -122 | 15 | -391 | 127 | -118 | 22 | -8 | -11 | -309 | 207 |
| Tax | -0 | -0 | -0 | -40 | -0 | -13 | 53 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -565 | 110 | 137 | 44 | -122 | 28 | -444 | 127 | -118 | 22 | -8 | -11 | -309 | 207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 358 | 312 | 357 | 401 | 438 | 462 | 331 | 427 | 0 | 0 | 1 | 1 | 1.039 | 867 |
| Equity | -1.191 | -1.080 | -944 | -900 | -1.022 | -994 | -1.438 | -1.311 | -1.429 | -1.406 | -1.415 | -1.425 | -1.734 | -1.528 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 773 | 1.050 | 1.036 | 1.382 | 1.379 | 1.379 | 0 | 854 | 72 |
| Short-term debt | 1.549 | 1.392 | 1.301 | 1.301 | 1.460 | 683 | 719 | 702 | 47 | 27 | 36 | 1.426 | 1.920 | 2.323 |
| Total debt | 1.549 | 1.392 | 1.301 | 1.301 | 1.460 | 1.455 | 1.769 | 1.738 | 1.429 | 1.406 | 1.416 | 1.426 | 2.774 | 2.394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Founder | Founder | 2002 | — | — |
ZV Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Edvardsen | Founder | 0 companies |
| Zoran Velkoski | Founder | 0 companies |