| Revenue | DKK -71K | -107% |
| EBITDA | DKK -71K | +89% |
| Net profit | DKK -432K | -11% |
| Total assets | DKK 2,1M | -43% |
| Equity | DKK 1,8M | -45% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.454 | 10.246 | 11.070 | 6.361 | 2.856 | 5.553 | 6.699 | 6.355 | 6.248 | 5.723 | 4.291 | 961 | -71 |
| Staff expenses | -6.300 | -6.468 | -6.162 | -7.070 | -6.335 | -4.540 | -2.691 | -5.252 | -5.392 | -3.692 | -3.138 | -1.581 | -0 |
| EBITDA | 6.155 | 3.778 | 4.908 | -709 | -3.479 | 1.013 | 4.009 | 1.103 | 857 | 2.031 | 1.153 | -619 | -71 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1 | -6 | -6 | -5 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.155 | 3.778 | 4.908 | -709 | -3.480 | 1.007 | 4.003 | 1.098 | 857 | 2.031 | 1.153 | -619 | -71 |
| Net financials | -356 | -191 | -220 | -44 | 527 | 364 | -498 | 199 | -442 | -211 | -4.759 | 215 | -733 |
| Profit before tax | 5.956 | 3.682 | 4.806 | -727 | -2.953 | 1.372 | 3.504 | 1.297 | 629 | 1.917 | -1.229 | -405 | -432 |
| Tax | 1.503 | 931 | 1.176 | -0 | -2 | -1 | 199 | 221 | 313 | 334 | 14 | -14 | -0 |
| Net profit | 4.453 | 2.752 | 3.630 | -727 | -2.950 | 1.372 | 3.305 | 1.076 | 316 | 1.583 | -1.244 | -390 | -432 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.104 | 6.998 | 11.137 | 10.331 | 6.829 | 8.175 | 10.147 | 7.251 | 7.560 | 6.918 | 4.875 | 3.591 | 2.063 |
| Equity | 3.885 | 6.628 | 10.268 | 9.530 | 6.580 | 7.947 | 9.760 | 6.836 | 5.952 | 5.735 | 4.292 | 3.184 | 1.752 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.219 | 370 | 869 | 800 | 249 | 228 | 387 | 415 | 962 | 529 | 309 | 161 | 128 |
| Total debt | 1.219 | 370 | 869 | 800 | 249 | 228 | 387 | 415 | 962 | 529 | 309 | 161 | 128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Management | Management | 2010 | — | — |
SJ Management | Management | 2011 | — | — |
JA Management | Management | 2012 | — | — |
RT Management | Management | 2013 | — | — |
CM Management | Management | 2017 | — | — |
TW Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WIENCKEN MANAGEMENT ApS | Company | 33.3% | 33.3% | 2010 |
LEKAMO ApS | Company | 33.3% | 33.3% | 2010 |
NCP-IVS III GP ApS | Company | 10.0% | 10.0% | 2018 |
MACETTO ApS | Company | 10.0% | 10.0% | 2013 |
CUR ApS | Company | 5.0% | 5.0% | 2013 |
| Individual | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Wiencken | Management | 0 companies |
| Søren Jessen Nielsen | Management | 0 companies |
| Jacob Arup Bratting Pedersen | Management | 0 companies |
| Rasmus Tim Bjerngaard | Management | 0 companies |
| Carl Michael Folke Mandahl | Management | 0 companies |
| Thomas Weilby Knudsen | Management | 0 companies |