| Revenue | DKK 1,9M | -20% |
| EBITDA | DKK -48K | -166% |
| Net profit | DKK -78K | -1104% |
| Total assets | DKK 2,3M | -2% |
| Equity | DKK 1M | -7% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.397 | 1.640 | 1.871 | 2.373 | 1.909 |
| Staff expenses | -1.337 | -1.724 | -1.821 | -2.300 | -1.957 |
| EBITDA | 60 | -84 | 49 | 73 | -48 |
| Depreciation & amort. | -91 | -66 | -60 | -78 | -72 |
| EBIT | -31 | -151 | -11 | -5 | -119 |
| Net financials | 31 | 32 | 23 | 10 | 13 |
| Profit before tax | -1 | -119 | 12 | 5 | -107 |
| Tax | -2 | -31 | -2 | -3 | -29 |
| Net profit | 1 | -88 | 14 | 8 | -78 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.282 | 1.993 | 2.015 | 2.310 | 2.262 |
| Equity | 1.158 | 1.070 | 1.084 | 1.092 | 1.014 |
| Long-term debt | 108 | 0 | 0 | 201 | 79 |
| Short-term debt | 1.017 | 923 | 931 | 1.017 | 1.169 |
| Total debt | 1.124 | 923 | 931 | 1.218 | 1.248 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
SA Founder | Founder | 2004 |
SA Founder | Founder | 2004 |
JP Management | Management | 2004 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Andersen | Founder | 0 companies |
| Søren Andersen | Founder | 0 companies |
| Jess Pedersen | Management | 0 companies |