| Revenue | DKK -4,6M | -144% |
| EBITDA | DKK -4,4M | -167% |
| Net profit | DKK -4,6M | -190% |
| Total assets | DKK 131K | -99% |
| Equity | DKK 91K | -98% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 883 | 2.080 | 4.027 | 6.602 | 15.715 | 15.328 | 18.228 | 10.424 | -4.626 |
| Staff expenses | -370 | -1.003 | -2.739 | -6.305 | -14.083 | -14.782 | -9.521 | -3.758 | -178 |
| EBITDA | 364 | 790 | 731 | 297 | 1.632 | 547 | 8.707 | 6.666 | -4.448 |
| Depreciation & amort. | 20 | 30 | -51 | -51 | -378 | -126 | -94 | -65 | -20 |
| EBIT | 345 | 760 | 680 | 246 | 1.254 | 420 | 8.613 | 6.601 | -4.469 |
| Net financials | 8 | 8 | -33 | -168 | -34 | -10 | -37 | -78 | -66 |
| Profit before tax | 353 | 768 | 646 | 78 | 1.219 | 411 | 8.576 | 6.523 | -4.534 |
| Tax | 94 | 203 | 171 | 34 | 279 | 99 | 1.896 | 1.444 | 17 |
| Net profit | 258 | 565 | 476 | 44 | 940 | 312 | 6.680 | 5.079 | -4.551 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 609 | 1.208 | 3.200 | 4.129 | 4.249 | 6.024 | 18.364 | 12.331 | 131 |
| Equity | 367 | 682 | 658 | 702 | 1.642 | 1.954 | 5.634 | 4.213 | 91 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 235 | 526 | 2.541 | 3.422 | 2.607 | 4.070 | 12.730 | 8.117 | 40 |
| Total debt | 235 | 526 | 2.541 | 3.422 | 2.607 | 4.070 | 12.730 | 8.117 | 40 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2020 | — | — |
JN Unofficial title | Unofficial title | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN THYE HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Thye | Management | 0 companies |
| Jakob Nielsen | Unofficial title | 0 companies |