| Revenue | DKK 270K | +52% |
| EBITDA | DKK -26K | -168% |
| Net profit | DKK -26K | -169% |
| Total assets | DKK 303K | +8% |
| Equity | DKK 221K | -10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.007 | 537 | 760 | 1.142 | 629 | 243 | 190 | 165 | 194 | 134 | 140 | 177 | 270 |
| Staff expenses | -0 | -61 | -136 | -202 | -147 | -140 | -165 | -258 | -49 | -102 | -76 | -111 | -244 |
| EBITDA | 187 | 148 | 111 | 127 | 214 | 29 | -86 | -168 | 122 | 9 | 43 | 38 | -26 |
| Depreciation & amort. | -38 | -0 | -13 | -22 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 149 | 148 | 97 | 106 | 208 | 29 | -86 | -168 | 122 | 9 | 43 | 38 | -26 |
| Net financials | -101 | -56 | -0 | -5 | -0 | -1 | 0 | -27 | -27 | -1 | -1 | -0 | -0 |
| Profit before tax | 48 | 92 | 97 | 101 | 208 | 29 | -86 | -170 | 95 | 8 | 42 | 37 | -26 |
| Tax | -0 | 18 | 27 | 28 | 44 | 7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 48 | 74 | 71 | 74 | 164 | 22 | -86 | -170 | 95 | 8 | 42 | 37 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 311 | 383 | 691 | 643 | 576 | 385 | 247 | 95 | 216 | 246 | 320 | 280 | 303 |
| Equity | 224 | 315 | 368 | 407 | 420 | 339 | 234 | 64 | 159 | 167 | 210 | 247 | 221 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 88 | 67 | 323 | 236 | 156 | 47 | 13 | 30 | 57 | 78 | 110 | 34 | 82 |
| Total debt | 88 | 67 | 323 | 236 | 156 | 47 | 13 | 30 | 57 | 78 | 110 | 34 | 82 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Founder | Founder | 2003 | — | — |
TA Founder | Founder | 2003 | — | — |
RA Founder | Founder | 2003 | — | — |
MR Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Twomey-Madsen | Founder | 0 companies |
| Trine Aaen | Founder | 0 companies |
| Rasmus Aaen Madsen | Founder | 0 companies |
| Mikkel Rohde Madsen | Founder | 0 companies |