| Revenue | DKK 3M | -22% |
| EBITDA | DKK 497K | -70% |
| Net profit | DKK 364K | -70% |
| Total assets | DKK 4,1M | +1% |
| Equity | DKK 2,5M | -15% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -4 | 116 | 564 | 964 | 1.750 | 2.407 | 3.148 | 2.286 | 2.101 | 2.439 | 3.860 | 3.019 |
| Staff expenses | -0 | -0 | -0 | -153 | -903 | -999 | -1.196 | -1.798 | -2.005 | -1.999 | -2.020 | -2.185 | -2.522 |
| EBITDA | -43 | -4 | 116 | 412 | 61 | 751 | 1.210 | 1.350 | 282 | 102 | 419 | 1.675 | 497 |
| Depreciation & amort. | -0 | -0 | 5 | 95 | -179 | -190 | -228 | -347 | -280 | -202 | -195 | -128 | -13 |
| EBIT | -43 | -4 | 111 | 317 | -117 | 561 | 982 | 1.003 | 2 | -100 | 223 | 1.547 | 485 |
| Net financials | -10 | -3 | -12 | -38 | -30 | -29 | -25 | -24 | -35 | -30 | -19 | 7 | 20 |
| Profit before tax | -53 | -7 | 100 | 279 | -148 | 532 | 958 | 979 | -33 | -130 | 205 | 1.554 | 505 |
| Tax | -13 | -0 | 24 | 57 | -32 | 119 | 215 | 225 | 8 | -27 | 50 | 347 | 140 |
| Net profit | -40 | -7 | 76 | 222 | -116 | 413 | 743 | 754 | -41 | -103 | 155 | 1.208 | 364 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 90 | 148 | 486 | 1.136 | 871 | 1.431 | 2.394 | 2.958 | 2.726 | 1.951 | 2.746 | 4.047 | 4.087 |
| Equity | 56 | 49 | 124 | 346 | 231 | 644 | 1.187 | 1.691 | 1.650 | 1.547 | 1.701 | 2.909 | 2.473 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33 | 100 | 351 | 651 | 534 | 583 | 1.000 | 1.126 | 986 | 352 | 1.029 | 1.139 | 1.614 |
| Total debt | 33 | 100 | 351 | 651 | 534 | 583 | 1.000 | 1.126 | 986 | 352 | 1.029 | 1.139 | 1.614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2010 | — | — |
OW Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EYEMAGIC ApS | Company | 50.0% | 50.0% | 2010 |
BELONE BELONE HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Bach Sandal | Management | 0 companies |
| Ole Wind Andersen | Management | 0 companies |