| Revenue | DKK 2,3M | +57% |
| EBITDA | DKK -588K | -180% |
| Net profit | DKK -819K | -257% |
| Total assets | DKK 3,3M | +58% |
| Equity | DKK 234K | -58% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | 379 | 835 | 377 | 418 | 568 | 918 | 589 | 1.486 | 2.341 |
| Staff expenses | -0 | -336 | -802 | -524 | -236 | -533 | -481 | -627 | -751 | -2.929 |
| EBITDA | -9 | 43 | 34 | -147 | 182 | 35 | 437 | -38 | 736 | -588 |
| Depreciation & amort. | -0 | -2 | -7 | -0 | -0 | -20 | -58 | -63 | -43 | -100 |
| EBIT | -9 | 40 | 27 | -147 | 182 | 15 | 378 | -100 | 693 | -688 |
| Net financials | 30 | 2 | -11 | -11 | -8 | -8 | -10 | -14 | -25 | -132 |
| Profit before tax | 21 | 42 | 15 | -158 | 174 | 7 | 368 | -114 | 668 | -820 |
| Tax | -3 | 11 | 8 | -1 | 13 | 6 | 84 | -14 | 145 | -1 |
| Net profit | 24 | 31 | 8 | -158 | 161 | 1 | 284 | -100 | 523 | -819 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 109 | 607 | 514 | 396 | 833 | 549 | 956 | 1.140 | 2.077 | 3.281 |
| Equity | -38 | -7 | 1 | -157 | 5 | 6 | 290 | 40 | 562 | 234 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 972 |
| Short-term debt | 147 | 611 | 513 | 553 | 828 | 537 | 642 | 1.090 | 1.514 | 2.075 |
| Total debt | 147 | 611 | 513 | 553 | 828 | 537 | 642 | 1.090 | 1.514 | 3.047 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2022 | — | — |
KS Management | Management | 2006 | — | — |
SG Management | Management | 2016 | — | — |
LN Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
ND WEB MARKETING ApS | Company | 50.0% | 50.0% | 2013 |
FLD Invest ApS | Company | 33.3% | 33.3% | 2015 |
Helms ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Sylvia Ränike | Management | 0 companies |
| Keld Scheel Knudsen | Management | 0 companies |
| Steffan Gottschalk Helms | Management | 0 companies |
| Lasse Nygaard Dressler | Management | 0 companies |