| Revenue | DKK 1,7M | +30% |
| EBITDA | DKK 319K | +564% |
| Net profit | DKK 207K | +200% |
| Total assets | DKK 4,2M | -14% |
| Equity | DKK 1,5M | +16% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 495 | 239 | 329 | 607 | 1.303 | 1.469 | 2.709 | 2.406 | 1.068 | 252 | 5.867 | 2.369 | 1.278 | 1.661 |
| Staff expenses | -121 | -143 | -239 | -441 | -841 | -1.229 | -1.819 | -2.182 | -2.053 | -798 | -1.791 | -1.704 | -1.346 | -1.342 |
| EBITDA | 374 | 95 | 90 | 166 | 462 | 240 | 889 | 224 | -984 | -546 | 2.576 | 665 | -69 | 319 |
| Depreciation & amort. | 74 | 93 | 94 | 68 | 48 | -159 | -476 | -211 | -271 | -263 | -244 | -145 | -94 | -74 |
| EBIT | 300 | 2 | -4 | 98 | 414 | 81 | 414 | 13 | -1.255 | -809 | 2.332 | 520 | -162 | 245 |
| Net financials | -9 | -7 | -14 | -25 | -20 | -13 | 0 | -10 | -3 | -12 | -225 | 86 | -66 | 42 |
| Profit before tax | — | -4 | -18 | 73 | 394 | 68 | 414 | 3 | -1.258 | -821 | 2.108 | 606 | -228 | 287 |
| Tax | 76 | 3 | -3 | 21 | 92 | 25 | 105 | 16 | -266 | -176 | 478 | 144 | -20 | 80 |
| Net profit | 216 | -7 | -15 | 51 | 302 | 42 | 309 | -13 | -992 | -644 | 1.630 | 462 | -208 | 207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 780 | 644 | 688 | 922 | 1.977 | 2.158 | 3.283 | 3.080 | 2.644 | 3.242 | 6.463 | 5.655 | 4.840 | 4.186 |
| Equity | — | 339 | 324 | 376 | 678 | 720 | 1.029 | 1.015 | 23 | -621 | 1.009 | 1.471 | 1.263 | 1.471 |
| Long-term debt | 78 | 0 | 0 | 2 | 65 | 7 | 127 | 15 | 1.659 | 85 | 148 | 165 | 0 | 12 |
| Short-term debt | 203 | 299 | 363 | 532 | 1.205 | 1.394 | 2.121 | 2.050 | 962 | 3.778 | 5.307 | 4.019 | 3.577 | 2.703 |
| Total debt | 280 | 299 | 363 | 534 | 1.270 | 1.402 | 2.248 | 2.065 | 2.621 | 3.863 | 5.455 | 4.184 | 3.577 | 2.715 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2012 | — | — |
KS Founder | Founder | 2010 | — | — |
AE Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Janice Soliman Heyde Hansen | Management | 0 companies |
| Karl Stefan Munck | Founder | 0 companies |
| Anna Elin Hasselby | Management | 0 companies |