| Revenue | DKK 1M | +42% |
| EBITDA | DKK 225K | +278% |
| Net profit | DKK 226K | +279% |
| Total assets | DKK 382K | +23% |
| Equity | DKK -179K | +56% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 | -6 | -23 | 584 | 309 | 439 | 614 | 743 | 435 | 428 | 710 | 716 | 1.016 |
| Staff expenses | -0 | -0 | -0 | -269 | -372 | -448 | -660 | -685 | -550 | -492 | -559 | -842 | -791 |
| EBITDA | 5 | -6 | -23 | -174 | -62 | -9 | -46 | 59 | -114 | -64 | 151 | -126 | 225 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -3 | -5 | -17 | -17 | -17 | -13 | -2 | -0 | -0 |
| EBIT | 5 | -6 | -23 | -177 | -65 | -14 | -62 | 42 | -131 | -76 | 149 | -126 | 225 |
| Net financials | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | 0 | 0 |
| Profit before tax | 5 | -6 | -23 | -177 | -65 | -14 | -62 | 42 | -131 | -77 | 148 | -126 | 226 |
| Tax | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 4 | -6 | -23 | -177 | -65 | -14 | -62 | 42 | -131 | -77 | 148 | -126 | 226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 106 | 90 | 77 | 85 | 249 | 294 | 370 | 425 | 330 | 436 | 426 | 311 | 382 |
| Equity | 87 | 80 | 57 | -120 | -185 | -199 | -261 | -219 | -351 | -427 | -279 | -405 | -179 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 19 | 10 | 20 | 205 | 434 | 492 | 631 | 645 | 681 | 864 | 705 | 716 | 562 |
| Total debt | 19 | 10 | 20 | 205 | 434 | 492 | 631 | 645 | 681 | 864 | 705 | 716 | 562 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2010 | — | — |
JH Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PIROT HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Søndergaard | Management | 0 companies |
| Jacob Hveen Jensen | Management | 0 companies |