| Revenue | DKK -23K | -78% |
| EBITDA | DKK -23K | +78% |
| Net profit | DKK -20K | +77% |
| Total assets | DKK 515K | -20% |
| Equity | DKK 465K | -4% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 441 | 634 | 995 | 1.254 | 1.546 | 1.520 | 1.755 | 2.849 | 1.679 | -349 | -414 | -107 | -23 |
| Staff expenses | -0 | -19 | -932 | -1.161 | -1.161 | -1.391 | -1.227 | -1.790 | -2.239 | -3 | -0 | -0 | -0 |
| EBITDA | 152 | 609 | 63 | 93 | 281 | 129 | 528 | 1.059 | -560 | -352 | -415 | -107 | -23 |
| Depreciation & amort. | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -4 | -4 | -4 | -3 |
| EBIT | 147 | 609 | 63 | 93 | 281 | 129 | 528 | 1.059 | -562 | -357 | -419 | -111 | -26 |
| Net financials | -50 | -30 | -17 | -17 | -48 | -15 | -25 | -14 | -56 | 2 | -4 | 1 | 1 |
| Profit before tax | 97 | 580 | 46 | 76 | 233 | 115 | 504 | 1.046 | -618 | -354 | -423 | -110 | -26 |
| Tax | -0 | -0 | 12 | 19 | 53 | 26 | 111 | 233 | -131 | -76 | -91 | -24 | -6 |
| Net profit | 97 | 580 | 34 | 57 | 180 | 89 | 393 | 812 | -487 | -278 | -332 | -87 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 457 | 52 | 695 | 809 | 591 | 1.291 | 1.926 | 2.220 | 1.741 | 1.032 | 708 | 642 | 515 |
| Equity | -476 | 104 | 138 | 195 | 375 | 464 | 857 | 1.669 | 1.183 | 905 | 572 | 486 | 465 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 934 | 571 | 557 | 614 | 215 | 827 | 1.069 | 551 | 558 | 127 | 136 | 156 | 49 |
| Total debt | 934 | 571 | 557 | 614 | 215 | 827 | 1.069 | 551 | 558 | 127 | 136 | 156 | 49 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Founder | Founder | 2004 | — | — |
AT Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Carlos Fernando Amin Merino | Founder | 0 companies |
| Andreas Takamiya | Founder | 0 companies |