| Revenue | DKK 86K | +241% |
| EBITDA | DKK 86K | +241% |
| Net profit | DKK -10K | +19% |
| Total assets | DKK 2,9M | +19% |
| Equity | DKK -45K | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 462 | 469 | 633 | 971 | 904 | 493 | 416 | 187 | 120 | -4 | -29 | 25 | 86 |
| Staff expenses | -449 | -434 | -603 | -868 | -800 | -707 | -520 | -385 | -257 | -0 | -0 | -0 | -0 |
| EBITDA | 13 | 35 | 30 | 103 | 104 | -215 | -105 | -198 | -138 | -4 | -29 | 25 | 86 |
| Depreciation & amort. | -13 | -6 | -22 | -23 | -54 | -54 | -68 | -24 | -17 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 29 | 8 | 80 | 50 | -268 | -172 | -223 | -154 | -4 | -29 | 25 | 86 |
| Net financials | -6 | -3 | -3 | -22 | -9 | 2 | -8 | -14 | -40 | -15 | 8 | -43 | -101 |
| Profit before tax | -6 | 26 | 6 | 58 | 42 | -266 | -180 | -237 | -194 | -19 | -22 | -18 | -15 |
| Tax | 1 | 8 | 3 | 13 | 9 | -1 | -0 | -0 | -0 | -0 | -0 | -5 | -4 |
| Net profit | -7 | 19 | 3 | 46 | 32 | -264 | -180 | -237 | -194 | -19 | -22 | -13 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 366 | 391 | 559 | 909 | 868 | 489 | 342 | 356 | 114 | 125 | 67 | 2.445 | 2.921 |
| Equity | 125 | 144 | 147 | 192 | 225 | -40 | -220 | -457 | -651 | -670 | 20 | -34 | -45 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | 2.432 | 2.953 |
| Short-term debt | 241 | 247 | 412 | 713 | 642 | 528 | 562 | 764 | 765 | 795 | 48 | 48 | 13 |
| Total debt | 241 | 247 | 412 | 713 | 642 | 528 | 562 | 813 | 765 | 795 | 48 | 2.480 | 2.966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2018 | — | — |
HN Management | Management | 2016 | — | — |
TT Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T.T.SCHNIPPER HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
Martin Odgaard Holding ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Wagner Odgaard | Management | 0 companies |
| Henrik Nørbye Hansen | Management | 0 companies |
| Thomas Toft Schnipper | Management | 0 companies |