| Revenue | DKK -9K | -99% |
| EBITDA | DKK -9K | +99% |
| Net profit | DKK -10K | +93% |
| Total assets | DKK 65K | +13% |
| Equity | DKK -9K | -787% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.084 | 6.232 | 5.094 | 5.059 | 3.813 | 3.761 | -1.555 | -182 | -336 | -279 | -135 | -634 | -9 |
| Staff expenses | -3.180 | -3.969 | -4.096 | -4.293 | -4.335 | -3.334 | -807 | -184 | -0 | -176 | -61 | -0 | -0 |
| EBITDA | -95 | 2.263 | 998 | 766 | -521 | 426 | -2.361 | -719 | -1.265 | -455 | -196 | -634 | -9 |
| Depreciation & amort. | -32 | 41 | 62 | 68 | -77 | -62 | -59 | -75 | -60 | -24 | -32 | -205 | -0 |
| EBIT | -128 | 2.222 | 936 | 698 | -599 | 365 | -2.421 | -794 | -1.325 | -479 | -227 | -839 | -9 |
| Net financials | -323 | -1.632 | 1.843 | 1.333 | -135 | -2.363 | 57.830 | -15.944 | 1.992 | -4.142 | -6.996 | 691 | -1 |
| Profit before tax | -450 | 591 | 2.779 | 2.031 | -733 | -1.998 | 55.409 | -16.737 | 667 | -4.622 | -7.223 | -149 | -10 |
| Tax | 24 | 509 | 382 | 171 | -118 | 128 | -0 | 57 | -0 | -0 | 2 | -0 | -0 |
| Net profit | -474 | 82 | 2.397 | 1.860 | -615 | -2.126 | 55.409 | -16.794 | 667 | -4.622 | -7.225 | -149 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.135 | 6.651 | 4.832 | 6.862 | 12.530 | 12.136 | 42.066 | 20.518 | 19.000 | 12.595 | 1.633 | 58 | 65 |
| Equity | 445 | 527 | 1.978 | 3.126 | 2.612 | -264 | 10.872 | -5.922 | 747 | -3.875 | 150 | 1 | -9 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.500 | 0 | 26.158 | 18.156 | 16.256 | 1.326 | 0 | 0 |
| Short-term debt | 2.685 | 6.117 | 2.850 | 3.734 | 9.918 | 8.900 | 31.194 | 283 | 97 | 214 | 157 | 56 | 73 |
| Total debt | 2.685 | 6.117 | 2.850 | 3.734 | 9.918 | 12.400 | 31.194 | 26.441 | 18.253 | 16.470 | 1.483 | 56 | 73 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2022 | — | — |
AS Management | Management | 2022 | — | — |
DV Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KNUTTEL HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
SPLUSH GROUP ApS | Company | 33.3% | 33.3% | 2010 |
LWA FLEX INVEST ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Jørgen Wiwe | Management | 0 companies |
| Adam Sebastian Sheikh Hjorth | Management | 0 companies |
| Daniel Vesti Knuttel | Management | 0 companies |