| Revenue | DKK 1M | -19% |
| EBITDA | DKK 187K | -55% |
| Net profit | DKK 120K | -62% |
| Total assets | DKK 513K | -14% |
| Equity | DKK 12K | +111% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -113 | 190 | 342 | 645 | 224 | 816 | 1.630 | 1.126 | 1.184 | 1.192 | 1.119 | 1.237 | 1.260 | 1.020 |
| Staff expenses | -33 | -22 | -456 | -642 | -272 | -1.048 | -1.448 | -1.085 | -1.257 | -1.285 | -1.248 | -1.274 | -844 | -833 |
| EBITDA | -146 | 168 | -113 | 4 | -47 | -232 | 182 | 26 | -89 | -92 | -129 | -36 | 416 | 187 |
| Depreciation & amort. | -7 | -25 | -27 | -29 | -11 | -9 | -0 | -4 | -3 | -0 | -10 | -0 | -0 | -0 |
| EBIT | -153 | 143 | -140 | -25 | -58 | -241 | 182 | 21 | -92 | -92 | -139 | -36 | 416 | 187 |
| Net financials | -3 | 1 | -7 | 1 | -1 | -1 | -37 | -3 | -12 | -7 | -7 | -73 | -10 | -21 |
| Profit before tax | -156 | 144 | -147 | -25 | -60 | -242 | 145 | 19 | -104 | -100 | -146 | -109 | 406 | 165 |
| Tax | -0 | 4 | -0 | -0 | -0 | -4 | -0 | -0 | -0 | -0 | -0 | -131 | 92 | 45 |
| Net profit | -156 | 140 | -147 | -25 | -60 | -238 | 145 | 19 | -104 | -100 | -146 | 22 | 314 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 161 | 471 | 297 | 303 | 197 | 301 | 502 | 419 | 482 | 457 | 259 | 580 | 597 | 513 |
| Equity | 110 | 234 | 87 | 62 | 2 | -236 | -91 | -93 | -194 | -298 | -444 | -422 | -108 | 12 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 51 | 238 | 211 | 241 | 194 | 537 | 593 | 513 | 675 | 754 | 702 | 1.002 | 704 | 501 |
| Total debt | 51 | 238 | 211 | 241 | 194 | 537 | 593 | 513 | 675 | 754 | 702 | 1.002 | 704 | 501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Enghoff Olsen | Founder | 0 companies |