| Revenue | DKK 1,8M | +27% |
| EBITDA | DKK 259K | +136% |
| Net profit | DKK 504K | +467% |
| Total assets | DKK 3,7M | -75% |
| Equity | DKK 2,9M | -79% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 608 | 5.224 | 2.116 | 3.149 | 4.469 | 6.163 | 7.329 | 7.683 | 9.165 | 10.923 | 6.323 | 15.931 | 1.423 | 1.809 |
| Staff expenses | -669 | -1.077 | -1.179 | -1.895 | -2.568 | -2.615 | -2.446 | -2.767 | -2.733 | -2.527 | -1.857 | -2.324 | -2.133 | -1.550 |
| EBITDA | -61 | 395 | 937 | 1.254 | 1.901 | 3.548 | 4.883 | 4.916 | 6.431 | 8.396 | 4.466 | 13.607 | -711 | 259 |
| Depreciation & amort. | -0 | -3 | -75 | -78 | -45 | -28 | -45 | -57 | -81 | -86 | -70 | -80 | -133 | -129 |
| EBIT | -61 | 392 | 862 | 1.176 | 1.857 | 3.520 | 4.838 | 4.860 | 6.350 | 8.311 | 4.396 | 13.527 | -844 | 130 |
| Net financials | 30 | 70 | -57 | -263 | -1 | -685 | -806 | -601 | 111 | 436 | -134 | -377 | 654 | 516 |
| Profit before tax | -32 | 462 | 805 | 913 | 1.856 | 2.835 | 4.032 | 4.258 | 6.462 | 8.747 | 4.262 | 13.150 | -190 | 646 |
| Tax | -0 | 71 | 220 | 245 | 447 | 698 | 896 | 944 | 1.428 | 1.931 | 926 | 2.893 | -279 | 142 |
| Net profit | -32 | 391 | 585 | 667 | 1.409 | 2.137 | 3.136 | 3.314 | 5.034 | 6.815 | 3.336 | 10.257 | 89 | 504 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 810 | 1.165 | 2.203 | 2.287 | 3.933 | 7.385 | 6.982 | 8.468 | 9.758 | 11.397 | 5.993 | 21.434 | 14.490 | 3.679 |
| Equity | -149 | 80 | 80 | 80 | 80 | 2.217 | 3.216 | 3.394 | 5.114 | 6.895 | 3.416 | 13.673 | 13.762 | 2.909 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147 | 150 |
| Short-term debt | 959 | 1.085 | 2.123 | 2.207 | 3.853 | 5.151 | 3.753 | 5.066 | 4.637 | 4.496 | 2.573 | 7.761 | 581 | 620 |
| Total debt | 959 | 1.085 | 2.123 | 2.207 | 3.853 | 5.151 | 3.753 | 5.066 | 4.637 | 4.496 | 2.573 | 7.761 | 728 | 770 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Management | Management | 2022 | — | — |
BG Management | Management | 2022 | — | — |
AJ Management | Management | 2022 | — | — |
RM Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2015 | |
VikMag ApS | Company | 25.0% | 0.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Agostino Ricupati | Management | 0 companies |
| Brian George Andrews | Management | 0 companies |
| Alexander Jan Lamse | Management | 0 companies |
| Richard Michael Cheshire | Management | 0 companies |