| Revenue | DKK 3,2M | +29% |
| EBITDA | DKK 708K | -6% |
| Net profit | DKK -212K | -2223% |
| Total assets | DKK 2,7M | -15% |
| Equity | DKK 499K | -30% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.842 | 276 | 508 | 204 | 1.741 | 2.056 | 1.994 | 1.357 | 2.241 | 3.740 | 2.042 | 2.524 | 3.245 |
| Staff expenses | -1.731 | -468 | -200 | -24 | -24 | -2.006 | -1.932 | -1.288 | -2.150 | -2.703 | -1.476 | -1.768 | -2.537 |
| EBITDA | 111 | -191 | 307 | 180 | 106 | 50 | 62 | 68 | 91 | 1.037 | 567 | 756 | 708 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -338 | -524 | -767 | -616 | -879 |
| EBIT | 111 | -191 | 307 | 180 | 106 | 50 | 62 | 52 | -248 | 512 | -201 | 140 | -171 |
| Net financials | -39 | 0 | -34 | -12 | -4 | -7 | -1 | -1 | -47 | -27 | -21 | -118 | -76 |
| Profit before tax | 72 | -192 | 273 | 168 | 101 | 43 | 61 | 50 | -295 | 485 | -221 | 22 | -248 |
| Tax | 24 | -46 | 68 | 43 | 24 | 10 | 16 | 14 | -97 | 53 | -44 | 12 | -36 |
| Net profit | 48 | -146 | 205 | 125 | 77 | 33 | 45 | 37 | -198 | 433 | -178 | 10 | -212 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 354 | 573 | 275 | 531 | 704 | 1.113 | 1.225 | 1.511 | 2.200 | 2.630 | 2.654 | 3.157 | 2.687 |
| Equity | -32 | -178 | 28 | 153 | 230 | 263 | 308 | 344 | 146 | 579 | 401 | 711 | 499 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 76 | 77 | 79 | 81 | 84 |
| Short-term debt | 386 | 751 | 247 | 378 | 474 | 850 | 917 | 1.031 | 1.814 | 1.757 | 2.001 | 2.180 | 1.955 |
| Total debt | 386 | 751 | 247 | 378 | 474 | 850 | 917 | 1.039 | 1.890 | 1.835 | 2.080 | 2.262 | 2.039 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2007 | — | — |
TA Management | Management | 2007 | — | — |
CL Management | Management | 2007 | — | — |
LW Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ONEMORE ApS | Company | 90.0% | 90.0% | 2022 |
Mogens Hartfelt ApS | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kirsten Annette Andersson | Management | 0 companies |
| Tobias Andersson | Management | 0 companies |
| Christa Lykke | Management | 0 companies |
| Lasse Werner Strand-Holm | Management | 0 companies |