| Revenue | DKK 756K | -21% |
| EBITDA | DKK -343K | +49% |
| Net profit | DKK -629K | +17% |
| Total assets | DKK 2,8M | -6% |
| Equity | DKK 156K | -80% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -29 | 55 | 47 | -7 | -0 | 32 | -11 | -20 | 2.426 | 3.841 | 2.672 | 953 | 756 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.893 | -2.200 | -1.606 | -1.626 | -1.099 |
| EBITDA | -29 | 55 | 47 | -7 | -0 | 32 | -11 | -20 | 533 | 1.641 | 1.066 | -673 | -343 |
| Depreciation & amort. | -25 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -178 | -134 | -108 | -86 | -84 |
| EBIT | -54 | 5 | 47 | -7 | -0 | 32 | -11 | -20 | 354 | 1.507 | 958 | -759 | -428 |
| Net financials | 147 | 392 | -208 | 213 | 464 | 816 | 126 | -372 | -19 | 65 | -76 | -23 | -202 |
| Profit before tax | 93 | 389 | -160 | 206 | 464 | 848 | 115 | -392 | 336 | 1.572 | 882 | -783 | -629 |
| Tax | -0 | 74 | -64 | 67 | 103 | 188 | 9 | -78 | 28 | 350 | 203 | -24 | -0 |
| Net profit | 93 | 315 | -96 | 140 | 361 | 660 | 106 | -314 | 308 | 1.222 | 678 | -758 | -629 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 949 | 80 | 64 | 11 | 0 | 9 | 0 | 2.915 | 4.202 | 5.074 | 5.106 | 2.935 | 2.762 |
| Equity | -1.599 | -1.284 | -1.380 | -1.241 | -880 | -219 | -113 | -427 | -357 | 865 | 1.543 | 785 | 156 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.548 | 1.365 | 1.445 | 1.248 | 850 | 207 | 27 | 3.342 | 4.559 | 4.169 | 3.539 | 2.150 | 2.607 |
| Total debt | 2.548 | 1.365 | 1.445 | 1.248 | 850 | 229 | 27 | 3.342 | 4.559 | 4.169 | 3.539 | 2.150 | 2.607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GU Management | Management | 2012 | — | — |
CR Management | Management | 2013 | — | — |
JU Founder | Founder | 2009 | — | — |
JR Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
XO FASHION ApS | Company | 100.0% | 100.0% | 2025 |
JESRAT ApS | Company | 10.0% | 10.0% | 2013 |
SURPLUS FASHION ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Unterschlag | Management | 0 companies |
| Casper Rødtnes Nielsen | Management | 0 companies |
| Jannick Unterschlag | Founder | 0 companies |
| Jesper Rabe Tønnesen | Management | 0 companies |