| Revenue | DKK 10,3M | -1% |
| EBITDA | DKK -706K | +69% |
| Net profit | DKK -882K | +62% |
| Total assets | DKK 348K | -65% |
| Equity | DKK -2,8M | -46% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -149 | 2.020 | 2.589 | 5.389 | 4.466 | 3.301 | 5.843 | 6.790 | 6.157 | 9.831 | 10.409 | 10.334 |
| Staff expenses | -421 | -2.504 | -3.052 | -4.522 | -5.318 | -3.100 | -3.266 | -7.184 | -6.859 | -9.426 | -12.676 | -11.040 |
| EBITDA | -570 | -485 | -814 | 734 | -368 | 202 | 2.577 | -395 | -702 | 405 | -2.268 | -706 |
| Depreciation & amort. | -0 | -6 | -11 | -12 | -18 | -18 | -18 | -18 | -49 | -55 | -73 | -73 |
| EBIT | -570 | -491 | -825 | 721 | -386 | 184 | 2.560 | -412 | -751 | 350 | -2.340 | -779 |
| Net financials | -14 | -27 | 37 | 228 | 82 | -149 | 390 | -87 | -43 | 2 | 12 | -103 |
| Profit before tax | -584 | -517 | -861 | 792 | -380 | 35 | 2.950 | -500 | -794 | 352 | -2.329 | -882 |
| Tax | 12 | -136 | -0 | -144 | -77 | 26 | 546 | -20 | -117 | -0 | -0 | -0 |
| Net profit | -596 | -381 | -861 | 936 | -302 | 8 | 2.404 | -479 | -676 | 352 | -2.329 | -882 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 126 | 357 | 1.538 | 2.880 | 1.301 | 773 | 5.533 | 3.934 | 1.752 | 1.252 | 989 | 348 |
| Equity | -563 | -944 | -1.804 | -869 | -1.171 | -1.162 | 1.241 | 762 | 86 | 438 | -1.928 | -2.810 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 358 | 0 | 0 | 0 | 0 |
| Short-term debt | 688 | 1.301 | 3.342 | 3.749 | 2.472 | 1.935 | 4.292 | 2.814 | 1.667 | 815 | 2.917 | 3.158 |
| Total debt | 688 | 1.301 | 3.342 | 3.749 | 2.472 | 1.935 | 4.292 | 3.172 | 1.667 | 815 | 2.917 | 3.158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Founder | Founder | 2011 | — | — |
JO Founder | Founder | 2011 | — | — |
JH Founder | Founder | 2011 | — | — |
SD Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
AE Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Isaac Manning Dart | Founder | 0 companies |
| Juan Ortega Perez | Founder | 0 companies |
| Jonas Herløv Wæver | Founder | 0 companies |
| Sonat Dennis Øztürk | Chief Executive Officer | 0 companies |
| Ali Emek | Founder | 0 companies |