| Revenue | DKK 7,1M | +17% |
| EBITDA | DKK -1,6M | +37% |
| Net profit | DKK -4,1M | -11% |
| Total assets | DKK 22M | -9% |
| Equity | DKK 9,8M | -29% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 10.197 | 15.541 | 13.685 | 6.038 | 7.070 |
| Staff expenses | -6.138 | -5.124 | -6.820 | -8.592 | -8.668 |
| EBITDA | 4.059 | 10.416 | 6.865 | -2.555 | -1.598 |
| Depreciation & amort. | -328 | -243 | -355 | -438 | -426 |
| EBIT | 3.731 | 10.173 | 6.510 | -2.993 | -2.024 |
| Net financials | -470 | 721 | 196 | -1.701 | -1.032 |
| Profit before tax | 3.261 | 10.894 | 6.706 | -4.694 | -3.056 |
| Tax | 725 | 2.400 | 1.477 | -1.022 | 1.024 |
| Net profit | 2.535 | 8.494 | 5.229 | -3.672 | -4.079 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 15.179 | 28.666 | 24.919 | 24.167 | 21.979 |
| Equity | 5.840 | 14.334 | 17.562 | 13.890 | 9.811 |
| Long-term debt | 573 | 641 | 390 | 384 | 0 |
| Short-term debt | 8.766 | 13.691 | 6.967 | 9.893 | 12.168 |
| Total debt | 9.339 | 14.332 | 7.357 | 10.277 | 12.168 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HM Management | Management | 2011 |
| Former (2) | ||
LN Management | Management | 2010 – 2010 |
JN Management | Management | 2010 – 2011 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 | |
| Individual | 25–33.32% | 25–33.32% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henriette Merrild Pieszak | Management | 0 companies |
| Lena Nordahn | Management | 0 companies |
| Jørgen Nordahn | Management | 0 companies |