| Revenue | DKK -11K | -179% |
| EBITDA | DKK -11K | -179% |
| Net profit | DKK -125K | -25% |
| Total assets | DKK 1,4M | -15% |
| Equity | DKK 1,4M | -15% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.677 | 2.620 | 2.912 | 2.296 | 2.556 | 3.126 | 3.293 | 3.477 | 3.452 | 3.921 | 4.803 | -63 | 13 | -11 |
| Staff expenses | -2.034 | -2.375 | -2.547 | -2.192 | -2.497 | -2.924 | -3.511 | -3.157 | -3.648 | -3.934 | -1.344 | -0 | -0 | -0 |
| EBITDA | -357 | 246 | 366 | 104 | 60 | 201 | -218 | 320 | -196 | -13 | 3.449 | -63 | 13 | -11 |
| Depreciation & amort. | -26 | -41 | -75 | -52 | -52 | -67 | -57 | -52 | -18 | -18 | -0 | -0 | -0 | -0 |
| EBIT | -383 | 205 | 291 | 52 | 8 | 135 | -275 | 268 | -214 | -31 | 3.449 | -63 | 13 | -11 |
| Net financials | -17 | -9 | -15 | 3 | -24 | -17 | -18 | -21 | 1 | 13 | -304 | 137 | -155 | -126 |
| Profit before tax | -400 | 197 | 276 | 56 | -17 | 118 | -293 | 247 | -213 | -18 | 3.145 | 74 | -142 | -136 |
| Tax | -0 | -0 | -0 | -0 | -0 | 32 | -54 | 60 | -42 | -2 | 686 | 20 | -42 | -11 |
| Net profit | -400 | 197 | 276 | 56 | -17 | 86 | -239 | 187 | -171 | -16 | 2.459 | 54 | -100 | -125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 420 | 757 | 1.001 | 964 | 1.096 | 1.459 | 1.528 | 1.429 | 1.700 | 1.361 | 2.662 | 3.006 | 1.707 | 1.445 |
| Equity | -454 | -257 | 19 | 75 | 58 | -97 | -490 | -303 | -474 | -490 | 1.969 | 1.909 | 1.691 | 1.444 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 874 | 1.015 | 982 | 889 | 1.038 | 1.554 | 2.018 | 1.732 | 2.162 | 1.851 | 692 | 1.097 | 15 | 0 |
| Total debt | 874 | 1.015 | 982 | 889 | 1.038 | 1.554 | 2.018 | 1.732 | 2.162 | 1.851 | 692 | 1.097 | 15 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Audit | Audit | 2012 | — | — |
JD Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Wagner Holm | Audit | 0 companies |
| John David Sørensen | Founder | 0 companies |