| Revenue | DKK 662K | -61% |
| EBITDA | DKK -298K | -135% |
| Net profit | DKK -304K | -156% |
| Total assets | DKK 2,8M | -25% |
| Equity | DKK 2,7M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.732 | 2.500 | 3.266 | 3.293 | 3.181 | 1.794 | 1.410 | 1.750 | 2.004 | 1.775 | 2.914 | 1.691 | 662 |
| Staff expenses | -0 | -0 | -0 | -2.217 | -2.495 | -2.660 | -881 | -1.008 | -1.219 | -1.372 | -1.016 | -849 | -960 |
| EBITDA | -372 | -244 | 508 | 199 | -250 | -867 | 528 | 738 | 784 | 400 | 1.891 | 842 | -298 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 144 | -117 | -123 | -88 | -113 | -70 | -107 | -135 | -79 |
| EBIT | -372 | -244 | 508 | 199 | -394 | -984 | 405 | 649 | 671 | 330 | 1.784 | 707 | -376 |
| Net financials | 32 | -20 | -15 | 3 | -3 | -14 | -5 | -1 | -3 | -6 | -6 | -0 | -1 |
| Profit before tax | -340 | -264 | 493 | 202 | -397 | -998 | 400 | 649 | 669 | 324 | 1.779 | 707 | -378 |
| Tax | -80 | -63 | 129 | 49 | -81 | -214 | 91 | 153 | 151 | 81 | 399 | 165 | -74 |
| Net profit | -261 | -201 | 364 | 153 | -316 | -784 | 309 | 496 | 518 | 242 | 1.380 | 542 | -304 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.854 | 1.341 | 1.982 | 1.540 | 1.364 | 1.018 | 724 | 1.295 | 2.565 | 2.765 | 3.939 | 3.778 | 2.834 |
| Equity | 1.082 | 833 | 1.148 | 1.151 | 887 | 103 | 411 | 907 | 1.325 | 1.467 | 2.747 | 3.189 | 2.685 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 772 | 508 | 814 | 321 | 477 | 916 | 313 | 380 | 1.230 | 1.285 | 1.187 | 577 | 149 |
| Total debt | 772 | 508 | 814 | 321 | 477 | 916 | 313 | 380 | 1.230 | 1.285 | 1.187 | 577 | 149 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STAGIS HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
STAGIS A/S | Company | 5.0% | 5.0% | 2017 |
Boost-Agency ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Stagis | Chief Executive Officer | 0 companies |
| Henrik Binzer | Chief Executive Officer | 0 companies |
| Jytte Vikkelsøe-Pedersen | Chairman | 0 companies |
| Janie Charlotte Nielsen | Chairman | 0 companies |
| Thomas Gershøj Bøgelund | Chairman | 0 companies |
| Torben Lunde | Board of Directors | 0 companies |
| Thomas Goya Hertz | Chairman | 0 companies |
| Jacob Smith | Board of Directors | 0 companies |
| Frederik Wiedemann | Chairman | 0 companies |