| Revenue | DKK 3,3M | -18% |
| EBITDA | DKK 947K | +0% |
| Net profit | DKK 747K | +4% |
| Total assets | DKK 13,2M | +23% |
| Equity | DKK 5,3M | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.652 | 1.298 | 2.185 | 3.187 | 2.336 | 3.196 | 2.149 | 2.856 | 2.072 | 3.806 | 4.446 | 4.101 | 3.344 |
| Staff expenses | -704 | -783 | -1.567 | -2.927 | -2.204 | -2.597 | -2.949 | -2.643 | -2.261 | -2.438 | -2.951 | -3.152 | -2.397 |
| EBITDA | 525 | 248 | 312 | 260 | 131 | 599 | -800 | 213 | -189 | 1.368 | 1.495 | 948 | 947 |
| Depreciation & amort. | -309 | -304 | -287 | -264 | -19 | -10 | -10 | -10 | -2 | -0 | -0 | -0 | -0 |
| EBIT | 216 | -56 | 24 | -4 | 112 | 589 | -810 | 202 | -191 | 1.368 | 1.495 | 948 | 947 |
| Net financials | -8 | 5 | 69 | 61 | -28 | -69 | 18 | 26 | -56 | 21 | -53 | -18 | 58 |
| Profit before tax | 207 | -51 | 93 | 57 | 84 | 520 | -792 | 228 | -247 | 1.389 | 1.442 | 930 | 1.005 |
| Tax | 61 | -1 | -3 | 15 | 21 | 116 | -0 | -118 | 53 | 185 | 314 | 212 | 258 |
| Net profit | 146 | -50 | 96 | 42 | 63 | 404 | -792 | 346 | -300 | 1.203 | 1.127 | 718 | 747 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.367 | 2.025 | 2.074 | 2.442 | 2.485 | 3.400 | 4.379 | 4.845 | 5.936 | 6.771 | 11.650 | 10.783 | 13.223 |
| Equity | 1.916 | 1.769 | 1.767 | 1.808 | 1.844 | 2.248 | 1.455 | 1.801 | 1.502 | 2.705 | 3.832 | 4.550 | 5.297 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41 | 138 | 118 | 118 | 43 | 51 |
| Short-term debt | 294 | 145 | 282 | 633 | 641 | 1.152 | 2.924 | 3.002 | 4.296 | 3.947 | 7.699 | 6.190 | 7.874 |
| Total debt | 294 | 145 | 282 | 633 | 641 | 1.152 | 2.924 | 3.044 | 4.435 | 4.066 | 7.817 | 6.233 | 7.925 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Founder | Founder | 2006 | — | — |
CR Audit | Audit | 2006 | — | — |
TE Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NETDANIA CREATIONS ApS | Company | 100.0% | 100.0% | 2020 |
S. Brylle Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Brylle | Founder | 0 companies |
| CENSOR REVISION ApS | Audit | 0 companies |
| Thomas Elster | Management | 0 companies |