| Revenue | DKK 15,6M | -8% |
| EBITDA | DKK 1,7M | -57% |
| Net profit | DKK 884K | +1764% |
| Total assets | DKK 52,5M | -10% |
| Equity | DKK 28,5M | +3% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.986 | -78 | 763 | -618 | 4.930 | 4.543 | 15.622 | 19.340 | 18.605 | 22.847 | 17.142 | 17.059 | 15.647 |
| Staff expenses | -3.061 | -3.002 | -3.959 | -3.312 | -3.641 | -3.009 | -14.838 | -17.026 | -15.470 | -19.696 | -15.372 | -13.025 | -13.924 |
| EBITDA | -5.048 | -3.081 | -3.197 | -3.929 | 1.289 | 1.533 | 784 | 2.314 | 3.135 | 3.150 | 1.769 | 4.034 | 1.723 |
| Depreciation & amort. | -117 | -65 | -98 | -94 | -73 | -57 | -84 | -34 | -30 | -0 | -0 | -0 | -0 |
| EBIT | -5.165 | -3.146 | -3.294 | -4.023 | 1.216 | 1.476 | 700 | 2.280 | 3.105 | 3.150 | 1.769 | 4.034 | 1.723 |
| Net financials | -127 | -107 | -141 | -216 | -274 | -414 | -45 | -45 | -877 | -2.174 | -3.830 | -3.965 | -552 |
| Profit before tax | -5.292 | -3.253 | -3.435 | -4.239 | 942 | 1.063 | 656 | 2.235 | 2.227 | 976 | -2.061 | 69 | 1.171 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.770 | -236 | 298 | -439 | 22 | 287 |
| Net profit | -5.292 | -3.253 | -3.435 | -4.239 | 942 | 1.063 | 656 | 5.005 | 2.463 | 679 | -1.622 | 47 | 884 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.195 | 4.241 | 6.977 | 6.200 | 12.142 | 10.861 | 12.029 | 69.311 | 88.665 | 100.755 | 89.484 | 58.442 | 52.534 |
| Equity | -197 | -3.449 | -1.971 | -6.210 | 4.327 | 5.389 | 6.045 | 11.050 | 13.513 | 14.192 | 12.570 | 27.618 | 28.502 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 549 | 1.341 | 842 | 0 | 0 | 0 |
| Short-term debt | 4.392 | 7.690 | 8.948 | 12.410 | 7.815 | 5.472 | 5.984 | 57.711 | 73.811 | 85.721 | 76.914 | 30.825 | 24.032 |
| Total debt | 4.392 | 7.690 | 8.948 | 12.410 | 7.815 | 5.472 | 5.984 | 58.261 | 75.151 | 86.563 | 76.914 | 30.825 | 24.032 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2010 | — | — |
JÅ Management | Management | 2017 | — | — |
JH Management | Management | 2024 | — | — |
TA Management | Management | 2017 | — | — |
BM Management | Management | 2010 | — | — |
CE Founder | Founder | 2010 | — | — |
MV Management | Management | 2012 | — | — |
CS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Harley | Management | 0 companies |
| Jouni Åke Grönroos | Management | 0 companies |
| Jukka Henrik Erlund | Management | 0 companies |
| Tommi Antero Nuutinen | Management | 0 companies |
| Bredan Matthew Harris | Management | 0 companies |
| Carsten Eriksen | Founder | 0 companies |
| Marie Veronika Winther Bothen | Management | 0 companies |
| Carl Sebastian Jägerhorn | Management | 0 companies |