| Revenue | DKK 653K | +56% |
| EBITDA | DKK -28K | -132% |
| Net profit | DKK -22K | -140% |
| Total assets | DKK 166K | -4% |
| Equity | DKK 34K | -53% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -24 | -96 | -53 | 16 | -5 | — | 68 | 215 | 583 | 459 | 310 | 280 | 418 | 653 |
| Staff expenses | -166 | -29 | -13 | -3 | -0 | -0 | -0 | -105 | -498 | -516 | -335 | -217 | -330 | -677 |
| EBITDA | -189 | -125 | -62 | 12 | -5 | 24 | 68 | 110 | 85 | -57 | -25 | 63 | 88 | -28 |
| Depreciation & amort. | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -16 | -0 | -0 |
| EBIT | -207 | -125 | -62 | 12 | -5 | 24 | 68 | 110 | 85 | -57 | -30 | 46 | 88 | -28 |
| Net financials | -26 | -7 | -39 | -8 | -7 | -6 | -3 | -1 | -2 | -89 | -44 | 18 | -9 | 0 |
| Profit before tax | -233 | -132 | -101 | 4 | -12 | 18 | 65 | 110 | 84 | -146 | -74 | 65 | 79 | -28 |
| Tax | -0 | -1 | -0 | -0 | -0 | -91 | 14 | 110 | 19 | -32 | -16 | 14 | 23 | -6 |
| Net profit | -233 | -131 | -101 | 4 | -12 | 109 | 51 | 85 | 65 | -114 | -58 | 50 | 56 | -22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 409 | 166 | 22 | 13 | 2 | 95 | 86 | 306 | 289 | 360 | 223 | 174 | 172 | 166 |
| Equity | 138 | 7 | -93 | -89 | -101 | 8 | 59 | 144 | 194 | -7 | -35 | 15 | 71 | 34 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 270 | 159 | 116 | 102 | 103 | 87 | 27 | 162 | 95 | 366 | 258 | 159 | 101 | 132 |
| Total debt | 270 | 166 | 116 | 102 | 103 | 87 | 27 | 162 | 95 | 366 | 258 | 159 | 101 | 132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Engelbert Weil | Founder | 0 companies |