| Revenue | DKK 1,9M | +67% |
| EBITDA | DKK 316K | +216% |
| Net profit | DKK 9K | +101% |
| Total assets | DKK 3,4M | +36% |
| Equity | DKK -198K | +4% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 13 | 1.658 | 2.784 | 3.504 | 3.400 | 3.625 | 2.768 | 1.348 | 2.177 | 2.052 | 1.146 | 1.910 |
| Staff expenses | -0 | -382 | -1.218 | -1.601 | -1.823 | -2.220 | -2.325 | -2.128 | -1.092 | -1.051 | -1.593 | -1.419 | -1.595 |
| EBITDA | 64 | -369 | 439 | 1.183 | 1.681 | 1.181 | 1.300 | 640 | 256 | 1.126 | 459 | -273 | 316 |
| Depreciation & amort. | -0 | 77 | 204 | 223 | -164 | -167 | -320 | -439 | -696 | -2.302 | -434 | -557 | -496 |
| EBIT | 64 | -446 | 235 | 961 | 1.517 | 1.014 | 979 | 201 | -440 | -1.176 | 25 | -830 | -180 |
| Net financials | -1 | -5 | -43 | -7 | -13 | -82 | -46 | -182 | -295 | -35 | -30 | -84 | -164 |
| Profit before tax | 63 | -450 | 192 | 954 | 1.504 | 932 | 933 | 19 | -735 | -1.211 | -4 | -914 | -344 |
| Tax | -0 | -106 | 52 | 222 | 333 | 215 | 207 | 4 | -140 | -9 | -312 | 47 | -353 |
| Net profit | 63 | -344 | 141 | 732 | 1.171 | 717 | 726 | 15 | -595 | -1.203 | 307 | -962 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 115 | 1.717 | 1.474 | 1.951 | 2.586 | 4.045 | 14.312 | 21.849 | 4.793 | 2.448 | 2.977 | 2.524 | 3.435 |
| Equity | 11 | -333 | -192 | 540 | 787 | 1.504 | 2.230 | 2.245 | 1.650 | 447 | 755 | -207 | -198 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 28 | 49 | 519 | 63 | 0 | 0 | 0 | 0 |
| Short-term debt | 103 | 2.050 | 1.666 | 1.374 | 1.718 | 2.409 | 11.927 | 18.979 | 3.080 | 2.000 | 2.223 | 2.731 | 3.633 |
| Total debt | 103 | 2.050 | 1.666 | 1.374 | 1.718 | 2.438 | 11.976 | 19.498 | 3.143 | 2.000 | 2.223 | 2.731 | 3.633 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2009 | — | — |
TB Management | Management | 2009 | — | — |
DV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
The Bird Mother ApS | Company | 100.0% | 100.0% | 2018 |
Christian Tønnesen Holding ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 10.0% | 10.0% | 2013 | |
N by N ApS | Company | 10.0% | 10.0% | 2015 |
SPLUSH GROUP ApS | Company | 20.0% | 20.0% | 2014 |
| Individual | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Jørgen Wiwe | Management | 0 companies |
| Thomas Bille | Management | 0 companies |
| Daniel Vesti Knuttel | Chief Executive Officer | 0 companies |