| Revenue | DKK -20K | -59% |
| EBITDA | DKK -20K | +59% |
| Net profit | DKK -35K | +75% |
| Total assets | DKK 12,3M | +3% |
| Equity | DKK 9,2M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -36 | -20 | -25 | -16 | -35 | -12 | -14 | -17 | -14 | -14 | -14 | -14 | -48 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -36 | -20 | -25 | -16 | -35 | -12 | -14 | -17 | -14 | -14 | -14 | -14 | -48 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -36 | -20 | -25 | -16 | -35 | -12 | -14 | -17 | -14 | -14 | -14 | -14 | -48 | -20 |
| Net financials | 646 | 926 | 606 | 1.564 | 1.611 | -246 | -900 | -387 | -636 | 2.076 | 5.828 | 1.741 | -114 | -41 |
| Profit before tax | 610 | 906 | 581 | 1.548 | 1.576 | -258 | -914 | -403 | -650 | 2.062 | 5.814 | 1.727 | -162 | -61 |
| Tax | -120 | -54 | -35 | -20 | -13 | -11 | -7 | -7 | 28 | -47 | -11 | 2 | -22 | -26 |
| Net profit | 730 | 960 | 616 | 1.567 | 1.589 | -247 | -907 | -396 | -677 | 2.109 | 5.825 | 1.725 | -140 | -35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.745 | 10.716 | 9.675 | 10.195 | 10.568 | 7.787 | 7.037 | 6.471 | 5.709 | 7.846 | 14.417 | 14.358 | 11.935 | 12.327 |
| Equity | 3.928 | 4.888 | 5.505 | 6.826 | 8.115 | 7.568 | 6.361 | 5.665 | 4.988 | 7.096 | 11.922 | 11.247 | 9.266 | 9.232 |
| Long-term debt | 3.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.816 | 5.827 | 4.170 | 3.368 | 2.454 | 219 | 675 | 806 | 722 | 750 | 2.495 | 3.111 | 2.668 | 3.095 |
| Total debt | 8.816 | 5.827 | 4.170 | 3.368 | 2.454 | 219 | 675 | 806 | 722 | 750 | 2.495 | 3.111 | 2.668 | 3.095 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Founder | Founder | 2006 | — | — |
LB Founder | Founder | 2006 | — | — |
SW Founder | Founder | 2006 | — | — |
EH Founder | Founder | 2006 | — | — |
SK Management | Management | 2008 | — | — |
JJ Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Susanne Kastberg ApS | Company | 25.0% | 33.3% | 2020 |
Lars Langvad Pedersen Holding ApS | Company | 25.0% | 33.3% | 2020 |
REMNOT ApS | Company | 20.0% | 0.0% | 2022 |
Maria Dagmar Andersen ApS | Company | 20.0% | 25.0% | 2015 |
Søren Wolsgård Holding ApS | Company | 20.0% | 20.0% | 2015 |
Selma Dervisevic ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Selma Dervisevic | Founder | 0 companies |
| Lene Bonde Rohde | Founder | 0 companies |
| Søren Wolsgård | Founder | 0 companies |
| Ellen Hansen | Founder | 0 companies |
| Susanne Kastberg Hansen | Management | 0 companies |
| Jens Jørgen Merton Hansen | Founder | 0 companies |
| Lars Langvad Pedersen | Board of Directors | 0 companies |
| Maria Dagmar Olsen | Board of Directors | 0 companies |