| Revenue | DKK 38K | -84% |
| EBITDA | DKK 14K | +192% |
| Net profit | DKK 12K | +173% |
| Total assets | DKK 8K | -96% |
| Equity | DKK -264K | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | 104 | -2 | 39 | 204 | 355 | 439 | 579 | 773 | 707 | 136 | 241 | 38 |
| Staff expenses | -179 | -171 | -149 | -57 | -162 | -166 | -157 | -161 | -162 | -127 | -5 | -17 | -5 |
| EBITDA | -213 | -67 | -150 | 95 | -145 | -64 | -47 | -20 | 197 | 132 | -54 | -15 | 14 |
| Depreciation & amort. | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -224 | -67 | -150 | 95 | -145 | -64 | -47 | -20 | 197 | 132 | -54 | -15 | 14 |
| Net financials | -0 | -2 | -2 | -2 | -7 | -0 | -1 | -2 | -3 | -3 | -3 | -2 | -2 |
| Profit before tax | -224 | -69 | -152 | 94 | -152 | -64 | -48 | -21 | 194 | 129 | -57 | -16 | 12 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -224 | -69 | -152 | 94 | -152 | -64 | -48 | -21 | 194 | 129 | -57 | -16 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 114 | 178 | 23 | 79 | 939 | 935 | 657 | 614 | 558 | 589 | 398 | 205 | 8 |
| Equity | -108 | -177 | -329 | -235 | -387 | -451 | -499 | -520 | -326 | -203 | -260 | -276 | -264 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 223 | 356 | 352 | 314 | 1.326 | 1.386 | 1.155 | 1.134 | 884 | 792 | 658 | 481 | 273 |
| Total debt | 223 | 356 | 352 | 314 | 1.326 | 1.386 | 1.155 | 1.134 | 884 | 792 | 658 | 481 | 273 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
JG Audit | Audit | 2002 | — | — |
LS Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Marquard Sejersen | Chief Executive Officer | 0 companies |
| Jana Madsen | Chief Executive Officer | 0 companies |
| Jørgen Gilling | Audit | 0 companies |
| Lars Sparre Madsen | Founder | 0 companies |