| Revenue | DKK 4,4M | -85% |
| EBITDA | DKK -451K | -119% |
| Net profit | DKK -520K | -133% |
| Total assets | DKK 11,1M | -34% |
| Equity | DKK 1,6M | -25% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.209 | 56.978 | 88.306 | 61.867 | 31.816 | 26.388 | 31.392 | 20.690 | 19.852 | 30.240 | 4.392 |
| Staff expenses | -12.669 | -29.271 | -37.754 | -29.323 | -17.946 | -13.774 | -16.525 | -10.687 | -10.779 | -14.944 | -2.282 |
| EBITDA | 205 | 10.899 | 3.806 | 8.581 | 3.573 | 1.281 | 3.117 | 1.504 | 589 | 2.313 | -451 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -6 | -12 | -12 | -12 | -18 | -0 | -0 |
| EBIT | 205 | 10.899 | 3.806 | 8.581 | 3.567 | 1.269 | 3.105 | 1.492 | 571 | 2.313 | -451 |
| Net financials | -13 | 34 | -141 | -286 | -109 | -37 | 14 | -89 | -44 | -232 | -184 |
| Profit before tax | 191 | 10.933 | 3.665 | 8.295 | 3.458 | 1.232 | 3.119 | 1.403 | 527 | 2.081 | -635 |
| Tax | 44 | 2.407 | 815 | 1.988 | 795 | 373 | 690 | 339 | 122 | 499 | -115 |
| Net profit | 148 | 8.526 | 2.850 | 6.307 | 2.663 | 858 | 2.429 | 1.064 | 405 | 1.582 | -520 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.344 | 22.998 | 46.179 | 17.713 | 12.298 | 11.710 | 13.206 | 5.576 | 11.087 | 16.763 | 11.129 |
| Equity | 198 | 8.723 | 4.023 | 4.378 | 7.041 | 4.180 | 3.969 | 1.633 | 1.767 | 2.100 | 1.580 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 426 | 0 | 0 | 0 | 0 | 4.662 |
| Short-term debt | 7.102 | 11.824 | 42.156 | 13.335 | 5.255 | 7.103 | 9.236 | 3.943 | 9.320 | 14.663 | 4.887 |
| Total debt | 7.102 | 11.824 | 42.156 | 13.335 | 5.255 | 7.529 | 9.236 | 3.943 | 9.320 | 14.663 | 9.549 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Management | Management | 2014 | — | — |
PJ Management | Management | 2014 | — | — |
PA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Virgilio Manuel Marques Fernandes | Management | 0 companies |
| Paulo José Pereira Ramos | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |