| Revenue | DKK 48K | -68% |
| EBITDA | DKK 43K | -41% |
| Net profit | DKK 17K | -67% |
| Total assets | DKK 14,5M | -2% |
| Equity | DKK 10,6M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | 137 | 822 | — | 2.492 | 5.530 | 971 | 2.886 | 2.050 | 483 | 269 | 152 | 48 |
| Staff expenses | -0 | -106 | -56 | -627 | -666 | -3.798 | -344 | -267 | -228 | -276 | -21 | -48 | -6 |
| EBITDA | 26 | 31 | 765 | 141 | 1.826 | 1.545 | 607 | 2.450 | 1.804 | 207 | 248 | 72 | 43 |
| Depreciation & amort. | -0 | 18 | -115 | -128 | -135 | -180 | -210 | -151 | -166 | -165 | -41 | -27 | -27 |
| EBIT | 26 | 13 | 650 | 13 | 1.691 | 1.365 | 397 | 2.299 | 1.638 | 42 | 207 | 45 | 16 |
| Net financials | -7 | 1.896 | 10 | -288 | -48 | 134 | 378 | -147 | 121 | 221 | -55 | 21 | 8 |
| Profit before tax | 19 | 1.909 | 660 | 238 | 1.643 | 1.499 | 775 | 2.152 | 1.759 | 263 | 153 | 67 | 24 |
| Tax | -0 | -0 | -0 | -0 | -0 | -338 | 71 | 311 | 339 | -13 | 36 | 15 | 6 |
| Net profit | 19 | 1.909 | 660 | 238 | 1.643 | 1.837 | 704 | 1.841 | 1.420 | 276 | 117 | 52 | 17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 151 | 3.618 | 4.608 | 4.426 | 6.915 | 16.889 | 12.775 | 20.589 | 19.342 | 19.438 | 15.127 | 14.739 | 14.470 |
| Equity | -15 | 1.894 | 2.554 | 2.792 | 4.435 | 6.272 | 6.976 | 8.717 | 10.137 | 10.414 | 10.531 | 10.583 | 10.600 |
| Long-term debt | 0 | 250 | 620 | 653 | 1.018 | 931 | 593 | 418 | 418 | 413 | 962 | 10 | 10 |
| Short-term debt | 166 | 1.474 | 1.434 | 981 | 1.462 | 9.686 | 5.206 | 11.410 | 8.531 | 8.369 | 3.388 | 4.114 | 3.841 |
| Total debt | 166 | 1.724 | 2.054 | 1.634 | 2.480 | 10.617 | 5.799 | 11.828 | 8.949 | 8.782 | 4.350 | 4.124 | 3.851 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — | |
JD Founder | Founder | 2002 | — | — |
P | Audit | 2002 | — | — |
TN Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Jan Dalsgaard | Founder | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Thomas Nørgaard | Founder | 0 companies |