| Revenue | DKK 1,6M | +47% |
| EBITDA | DKK -41K | +95% |
| Net profit | DKK -135K | +86% |
| Total assets | DKK 646K | -27% |
| Equity | DKK -885K | -18% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 533 | 456 | 669 | 830 | 1.141 | 1.174 | 1.175 | 1.545 | 2.024 | 1.837 | 2.089 | 1.102 | 1.625 |
| Staff expenses | -227 | -328 | -505 | -1.177 | -1.074 | -1.033 | -1.303 | -1.179 | -1.107 | -1.644 | -2.185 | -1.925 | -1.666 |
| EBITDA | 306 | 128 | 163 | -347 | 67 | 141 | -128 | 365 | 917 | 193 | -95 | -823 | -41 |
| Depreciation & amort. | 36 | -36 | -27 | -0 | -0 | -4 | -4 | -27 | -34 | -34 | -67 | -67 | -11 |
| EBIT | 270 | 93 | 137 | -347 | 67 | 137 | -132 | 338 | 883 | 159 | -163 | -890 | -52 |
| Net financials | -86 | -75 | -38 | -51 | -67 | -68 | -64 | -68 | -51 | -39 | -37 | -59 | -83 |
| Profit before tax | 185 | 18 | 98 | -398 | -0 | 69 | -196 | 270 | 832 | 119 | -200 | -949 | -135 |
| Tax | -101 | 16 | 27 | -87 | 0 | 15 | -41 | 60 | 183 | 27 | -2 | -0 | -0 |
| Net profit | 286 | 1 | 71 | -311 | -0 | 54 | -154 | 209 | 649 | 92 | -197 | -949 | -135 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 843 | 783 | 873 | 697 | 708 | 718 | 643 | 750 | 1.866 | 1.345 | 1.277 | 888 | 646 |
| Equity | — | -216 | -144 | -452 | -453 | -399 | -554 | -344 | 305 | 397 | 199 | -750 | -885 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.060 | 998 | 1.017 | 1.150 | 1.161 | 1.117 | 1.196 | 1.094 | 1.558 | 945 | 1.077 | 1.638 | 1.531 |
| Total debt | 1.060 | 998 | 1.017 | 1.150 | 1.161 | 1.117 | 1.196 | 1.094 | 1.558 | 945 | 1.077 | 1.638 | 1.531 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Audit | Audit | 2012 | — | — |
PE Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELASTIQUE ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Wagner | Audit | 0 companies |
| Peter Emil Hjerl Ehrhardt | Management | 0 companies |