| Revenue | DKK -37K | -61% |
| EBITDA | DKK -92K | +78% |
| Net profit | DKK -112K | +73% |
| Total assets | DKK 224K | +1% |
| Equity | DKK 214K | +223% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 120 | 432 | 440 | 501 | 568 | 453 | 362 | 1.000 | 527 | -95 | -37 |
| Staff expenses | -71 | -660 | -164 | -349 | -447 | -489 | -280 | -915 | -542 | -321 | -55 |
| EBITDA | 49 | -227 | 277 | 153 | 120 | -36 | 82 | 85 | -15 | -416 | -92 |
| Depreciation & amort. | -0 | -0 | -0 | -26 | -37 | -0 | -0 | -0 | -0 | -0 | -6 |
| EBIT | 49 | -227 | 277 | 126 | 84 | -36 | 82 | 85 | -15 | -416 | -97 |
| Net financials | -8 | 36 | 6 | 35 | 40 | 7 | 54 | -0 | -0 | -2 | -6 |
| Profit before tax | 41 | -191 | 283 | 161 | 124 | -29 | 136 | 84 | -15 | -418 | -103 |
| Tax | 11 | -47 | 70 | 39 | 27 | -3 | 26 | 21 | -0 | -9 | 10 |
| Net profit | 29 | -144 | 213 | 122 | 97 | -26 | 111 | 63 | -15 | -410 | -112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 538 | 939 | 998 | 1.159 | 1.163 | 489 | 263 | 578 | 516 | 223 | 224 |
| Equity | 109 | -34 | 178 | 250 | 257 | 131 | 188 | 251 | 236 | -174 | 214 |
| Long-term debt | 0 | 0 | 20 | 18 | 26 | 0 | 0 | 214 | 0 | 0 | 0 |
| Short-term debt | 428 | 973 | 799 | 891 | 880 | 357 | 75 | 113 | 280 | 396 | 10 |
| Total debt | 428 | 973 | 820 | 909 | 906 | 357 | 75 | 326 | 280 | 396 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Group Zakharuk ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Gregers Gregersen | Unofficial title | 0 companies |
| Iryna Erlund | Board of Directors | 0 companies |