| Revenue | — | — |
| EBITDA | DKK -13K | +32% |
| Net profit | DKK 97K | -61% |
| Total assets | DKK 753K | +4% |
| Equity | DKK 663K | +6% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 591 | 936 | 1.026 | 1.093 | 1.405 | 1.416 | 639 | 541 | -7 | — | — | — | — |
| Staff expenses | -507 | -917 | -1.056 | -1.091 | -1.341 | -1.191 | -1.033 | -347 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 84 | 19 | -30 | 2 | 64 | 224 | -394 | 194 | -7 | -5 | -11 | -19 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 84 | 19 | -30 | 2 | 64 | 224 | -394 | 194 | -7 | -5 | -11 | -19 | -13 |
| Net financials | -5 | 0 | -1 | -1 | 0 | 110 | -64 | -44 | -62 | 211 | 302 | 260 | 108 |
| Profit before tax | 79 | 20 | -31 | 0 | 65 | 334 | -459 | 150 | -69 | 206 | 291 | 241 | 95 |
| Tax | 11 | 10 | -0 | -5 | 22 | 52 | 3 | -0 | -0 | -0 | -51 | -4 | -2 |
| Net profit | 68 | 10 | -31 | 5 | 42 | 283 | -461 | 150 | -69 | 206 | 342 | 245 | 97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 262 | 282 | 168 | 250 | 431 | 925 | 294 | 146 | 480 | 181 | 445 | 724 | 753 |
| Equity | 72 | 82 | 51 | 56 | 99 | 381 | -133 | 17 | -52 | 98 | 440 | 627 | 663 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 190 | 200 | 117 | 194 | 332 | 544 | 427 | 129 | 532 | 83 | 5 | 97 | 90 |
| Total debt | 190 | 200 | 117 | 194 | 332 | 544 | 427 | 129 | 532 | 83 | 5 | 97 | 90 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Founder | Founder | 2006 | — | — |
JW Founder | Founder | 2006 | — | — |
JP Audit | Audit | 2006 | — | — |
MD Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Madsen | Founder | 0 companies |
| Joram Weil | Founder | 0 companies |
| Johnny Per Karleby | Audit | 0 companies |
| Michael Debois | Founder | 0 companies |