| Revenue | DKK 1,1M | +36% |
| EBITDA | DKK 758K | +934% |
| Net profit | DKK 707K | +4085% |
| Total assets | DKK 590K | +189% |
| Equity | DKK 69K | +114% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.168 | -5.917 | 4.219 | 2.679 | 1.068 | 633 | 807 | 694 | 639 | 651 | 961 | 872 | 806 | 1.097 |
| Staff expenses | -2.044 | -5.380 | -4.196 | -2.578 | -401 | -0 | -0 | -0 | -0 | -134 | -155 | -214 | -204 | -1 |
| EBITDA | 123 | 141 | 23 | 101 | 81 | 75 | -9 | 30 | 105 | -5 | 25 | 28 | 73 | 758 |
| Depreciation & amort. | -148 | -335 | -171 | -212 | -86 | -160 | -74 | -40 | -55 | -154 | -134 | -70 | -26 | -29 |
| EBIT | -24 | -194 | -148 | -112 | -5 | -84 | -83 | -10 | 50 | -159 | -109 | -42 | 48 | 730 |
| Net financials | -7 | -14 | -7 | -6 | -5 | -20 | -18 | -20 | -21 | -20 | -23 | -21 | -31 | -23 |
| Profit before tax | -31 | -84 | -96 | -118 | -10 | -104 | -102 | -29 | 29 | -179 | -132 | -62 | 17 | 707 |
| Tax | -8 | 49 | 30 | -27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -23 | -133 | -125 | -91 | -10 | -104 | -102 | -29 | 29 | -179 | -132 | -62 | 17 | 707 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 199 | 800 | 418 | 465 | 49 | 40 | 93 | 105 | 234 | 219 | 233 | 191 | 204 | 590 |
| Equity | 78 | 211 | 131 | 40 | 65 | -39 | -94 | -117 | -97 | -295 | -456 | -406 | -482 | 69 |
| Long-term debt | 0 | -135 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 134 | 126 | 0 | 0 | 0 |
| Short-term debt | 121 | -454 | 240 | 426 | -16 | 79 | 187 | 222 | 332 | 380 | 563 | 596 | 686 | 521 |
| Total debt | 121 | -589 | 287 | 426 | -16 | 79 | 187 | 222 | 332 | 514 | 689 | 596 | 686 | 521 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Mønster Sørensen | Board of Directors | 0 companies |
| Troels Olivero | Chairman | 0 companies |
| Vivi Frejlev Nielsen | Board of Directors | 0 companies |