| Revenue | DKK -146K | +57% |
| EBITDA | DKK -146K | +49% |
| Net profit | DKK -2,3M | -612% |
| Total assets | DKK 785K | -68% |
| Equity | DKK -1,3M | -232% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 900 | 352 | 254 | 502 | 91 | 329 | -58 | -18 | -369 | -99 | -281 | -93 | -146 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -369 | -0 | -2 | -0 | -0 | -191 | -0 |
| EBITDA | 900 | 352 | 254 | 502 | 91 | 329 | -427 | -218 | -370 | -99 | -281 | -284 | -146 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 900 | 352 | 254 | 502 | 91 | 329 | -427 | -218 | -370 | -99 | -281 | -284 | -146 |
| Net financials | -71 | 748 | 442 | 504 | 325 | 435 | 2.158 | 1.895 | -58 | 1.841 | -564 | 643 | -2.156 |
| Profit before tax | 828 | 1.099 | 696 | 1.006 | 417 | 764 | 1.730 | 1.677 | -428 | 1.743 | -844 | 359 | -2.302 |
| Tax | -0 | -0 | -140 | -203 | -183 | 304 | -261 | -81 | -62 | -68 | -76 | -84 | -34 |
| Net profit | 828 | 1.099 | 982 | 1.209 | 600 | 460 | 1.991 | 1.758 | -366 | 1.810 | -768 | 443 | -2.268 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 596 | 939 | 1.849 | 2.281 | 4.768 | 5.586 | 4.417 | 7.117 | 4.921 | 7.230 | 8.232 | 2.430 | 785 |
| Equity | -7.678 | -4.946 | -4.068 | -2.859 | -2.260 | -2.275 | -2.404 | -144 | -510 | 1.301 | 533 | 976 | -1.292 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.745 | 2.353 | 1.796 | 1.151 | 470 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.274 | 5.885 | 5.918 | 5.140 | 5.282 | 5.509 | 5.025 | 6.109 | 4.961 | 5.929 | 7.699 | 1.454 | 2.078 |
| Total debt | 8.274 | 5.885 | 5.918 | 5.140 | 7.027 | 7.862 | 6.821 | 7.260 | 5.431 | 5.929 | 7.699 | 1.454 | 2.078 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Sander Wittrup Willumsen | Founder | 0 companies |