| Revenue | DKK 662K | +242% |
| EBITDA | DKK -9K | +63% |
| Net profit | DKK 853 | +103% |
| Total assets | DKK 806K | +230% |
| Equity | DKK 232K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 1.064 | 942 | 309 | 131 | 20 | 41 | 391 | 193 | 662 |
| Staff expenses | -1.261 | -92 | -717 | -2.244 | -1.044 | -934 | -57 | -108 | -6 | -1 | -303 | -218 | -671 |
| EBITDA | -2 | 9 | 45 | 143 | 21 | 8 | 252 | 23 | 13 | 40 | 88 | -25 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | 9 | 45 | 143 | 21 | 8 | 252 | 23 | 13 | 40 | 88 | -25 | -9 |
| Net financials | 5 | -1 | 4 | -2 | -0 | -1 | -17 | -5 | -1 | -5 | -4 | -4 | 11 |
| Profit before tax | 4 | 8 | 49 | 141 | 20 | 7 | 236 | 18 | 12 | 35 | 84 | -29 | 2 |
| Tax | 1 | 2 | 12 | 36 | 5 | 4 | 54 | 11 | 4 | 8 | 19 | -1 | 1 |
| Net profit | 3 | 5 | 37 | 105 | 15 | 4 | 181 | 7 | 9 | 27 | 65 | -27 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 290 | 221 | 267 | 410 | 386 | 321 | 438 | 240 | 181 | 1.023 | 300 | 244 | 806 |
| Equity | 196 | 201 | 238 | 343 | 358 | 154 | 336 | 158 | 166 | 193 | 258 | 231 | 232 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 94 | 20 | 29 | 66 | 27 | 167 | 103 | 82 | 15 | 829 | 42 | 13 | 574 |
| Total debt | 94 | 20 | 29 | 66 | 27 | 167 | 103 | 82 | 15 | 829 | 42 | 13 | 574 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2008 | — | — |
KP Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GATORS HOLDING ApS | Company | 66.7% | 66.7% | 2008 |
HAYSTACK HOLDING ApS | Company | 25.0% | 25.0% | 2020 |
SHOREBREAK ApS | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Nørfelt Marstrand | Management | 0 companies |
| Klaus Petersen | Founder | 0 companies |