| Revenue | DKK 4,3M | +43% |
| EBITDA | DKK 515K | +19% |
| Net profit | DKK 61K | +66% |
| Total assets | DKK 5,8M | -10% |
| Equity | DKK 2M | +3% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 599 | 1.090 | 1.041 | 1.465 | 1.637 | 1.222 | 1.293 | 1.416 | 2.273 | 2.372 | 2.313 | 3.008 | 4.310 |
| Staff expenses | -346 | -868 | -780 | -848 | -1.041 | -1.245 | -1.366 | -1.565 | -1.582 | -1.829 | -1.711 | -2.477 | -3.674 |
| EBITDA | -17 | -51 | -7 | 304 | 190 | -24 | -73 | -149 | 657 | 448 | 493 | 434 | 515 |
| Depreciation & amort. | -70 | -70 | -14 | -0 | -23 | -29 | -31 | -31 | -31 | -22 | -224 | -338 | -433 |
| EBIT | -86 | -121 | -21 | 304 | 167 | -53 | -104 | -180 | 626 | 426 | 270 | 96 | 83 |
| Net financials | -14 | -15 | -25 | -8 | -4 | -10 | -9 | -12 | -5 | -3 | -18 | -40 | -2 |
| Profit before tax | -100 | -136 | -46 | 297 | 162 | -63 | -113 | -191 | 621 | 422 | 252 | 56 | 81 |
| Tax | -25 | -29 | -10 | 66 | 36 | -14 | -24 | -42 | 137 | 93 | 58 | 20 | 20 |
| Net profit | -75 | -107 | -35 | 230 | 126 | -49 | -88 | -149 | 484 | 329 | 194 | 37 | 61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 414 | 325 | 524 | 487 | 730 | 714 | 638 | 624 | 755 | 3.844 | 4.687 | 6.412 | 5.766 |
| Equity | 41 | -66 | -102 | 129 | 255 | 206 | 118 | -32 | 452 | 1.701 | 1.895 | 1.931 | 1.992 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202 | 202 | 84 | 84 |
| Short-term debt | 352 | 388 | 626 | 352 | 469 | 503 | 518 | 656 | 303 | 1.487 | 1.931 | 3.598 | 2.983 |
| Total debt | 352 | 388 | 626 | 352 | 469 | 503 | 518 | 656 | 303 | 1.689 | 2.133 | 3.683 | 3.067 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UN Management | Management | 2006 | — | — |
MN Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Greenbyte Holding ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Nejsum Madsen | Management | 0 companies |
| Mogens Nygaard | Audit | 0 companies |