| Revenue | DKK 1,4M | -7% |
| EBITDA | DKK -87K | -150% |
| Net profit | DKK -131K | -284% |
| Total assets | DKK 912K | +12% |
| Equity | DKK -587K | -29% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 197 | 218 | 181 | 90 | 0 | 0 | 0 | 578 | 429 | 868 | 587 | 1.311 | 1.550 | 1.445 |
| Staff expenses | -201 | -203 | -198 | -153 | -0 | -0 | -0 | -440 | -761 | -849 | -844 | -1.117 | -1.375 | -1.532 |
| EBITDA | -4 | 15 | -17 | 167 | 0 | 0 | 0 | 138 | -332 | 19 | -256 | 194 | 175 | -87 |
| Depreciation & amort. | -0 | -0 | -0 | 115 | -0 | -0 | -0 | -49 | -49 | -49 | -47 | -81 | -81 | -92 |
| EBIT | -4 | 15 | -17 | 52 | 0 | 0 | 0 | 89 | -380 | -29 | -304 | 113 | 94 | -179 |
| Net financials | -12 | -12 | -17 | -17 | 0 | 0 | 0 | -4 | -7 | -13 | -12 | -22 | -0 | -12 |
| Profit before tax | -16 | 3 | -19 | 35 | 0 | 0 | 0 | 85 | -220 | -34 | -316 | 91 | 94 | -167 |
| Tax | -3 | 1 | 7 | 8 | -0 | -0 | -0 | 16 | 84 | 4 | -62 | 27 | 23 | -35 |
| Net profit | -13 | 2 | -26 | 27 | 0 | 0 | 0 | 69 | -304 | -38 | -254 | 64 | 71 | -131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 119 | 135 | 142 | 56 | 56 | 56 | 56 | 615 | 526 | 610 | 513 | 568 | 813 | 912 |
| Equity | -67 | -65 | -91 | -64 | -64 | -64 | -64 | 5 | -299 | -337 | -591 | -527 | -456 | -587 |
| Long-term debt | 91 | 130 | 148 | 0 | 0 | 0 | 0 | 127 | 92 | 59 | 25 | 0 | 0 | 0 |
| Short-term debt | 95 | 70 | 85 | 120 | 120 | 120 | 120 | 483 | 733 | 887 | 1.079 | 1.094 | 1.268 | 1.499 |
| Total debt | 186 | 200 | 234 | 120 | 120 | 120 | 120 | 610 | 825 | 947 | 1.104 | 1.094 | 1.268 | 1.499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Founder | Founder | 2005 | — | — |
RH Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Nylander | Founder | 0 companies |
| Rikke Holmkvist Nielsen | Founder | 0 companies |