| Revenue | DKK 376K | +354% |
| EBITDA | DKK 266K | +705% |
| Net profit | DKK 206K | +687% |
| Total assets | DKK 460K | +170% |
| Equity | DKK 272K | +314% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 268 | 217 | 116 | -58 | 192 | 115 | 156 | 92 | 98 | 51 | 97 | 117 | 83 | 376 |
| Staff expenses | -289 | -290 | -84 | -48 | -102 | -118 | -56 | -145 | -60 | -52 | -49 | -45 | -127 | -110 |
| EBITDA | -35 | -73 | 32 | -106 | 89 | -3 | 100 | -54 | 38 | -1 | 48 | 72 | -44 | 266 |
| Depreciation & amort. | -0 | -14 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -35 | -87 | 18 | -106 | 89 | -3 | 100 | -54 | 38 | -1 | 48 | 72 | -44 | 266 |
| Net financials | -6 | -4 | -3 | -10 | -8 | -8 | -4 | -1 | -4 | -3 | -1 | -2 | -1 | -0 |
| Profit before tax | -42 | -91 | 15 | -116 | 81 | -11 | 97 | -55 | 33 | -5 | 47 | 70 | -45 | 266 |
| Tax | -8 | -15 | 4 | 41 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 6 | -9 | 59 |
| Net profit | -34 | -76 | 11 | -157 | 81 | -11 | 97 | -55 | 33 | -5 | 47 | 64 | -35 | 206 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 171 | 65 | 61 | 19 | 25 | 0 | 81 | 18 | 37 | 24 | 104 | 150 | 171 | 460 |
| Equity | — | -6 | 5 | -152 | -70 | -81 | 15 | -39 | -6 | -11 | 36 | 101 | 66 | 272 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 101 | 71 | 56 | 171 | 95 | 81 | 66 | 58 | 43 | 35 | 67 | 49 | 105 | 188 |
| Total debt | 101 | 71 | 56 | 171 | 95 | 81 | 66 | 58 | 43 | 35 | 67 | 49 | 105 | 188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Audit | Audit | 2010 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Schmidt | Audit | 0 companies |
| Jonatan Hollesen | Chief Executive Officer | 0 companies |