| Revenue | DKK -39K | -95% |
| EBITDA | DKK -160K | +81% |
| Net profit | DKK -2M | +29% |
| Total assets | DKK 10,9M | +41% |
| Equity | DKK -17,7M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.241 | -3.342 | -1.148 | 518 | 541 | 321 | -579 | -652 | -890 | 2.149 | -1.144 | -853 | -39 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.241 | -3.342 | -1.148 | 518 | 541 | 321 | -579 | -652 | -890 | 2.149 | -1.144 | -853 | -160 |
| Depreciation & amort. | -89 | -260 | -313 | -302 | -324 | -282 | -274 | -233 | -413 | -506 | -443 | -330 | -353 |
| EBIT | -2.330 | -3.602 | -1.461 | 216 | 217 | 39 | -853 | -885 | -1.303 | 1.643 | -1.586 | -1.183 | -513 |
| Net financials | -8 | -68 | -286 | -339 | -308 | -305 | -356 | -386 | -120 | -362 | -932 | -1.783 | -1.669 |
| Profit before tax | -2.337 | -3.669 | -1.747 | -123 | -92 | -266 | -1.210 | -1.272 | -1.422 | 1.281 | -2.519 | -2.966 | -2.182 |
| Tax | -0 | -172 | -47 | -0 | -141 | -0 | -41 | -61 | 7 | -0 | -72 | -107 | -140 |
| Net profit | -2.337 | -3.498 | -1.701 | -123 | 49 | -266 | -1.169 | -1.210 | -1.429 | 1.281 | -2.446 | -2.859 | -2.042 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.365 | 3.235 | 2.981 | 5.306 | 3.074 | 3.710 | 3.166 | 4.447 | 6.353 | 7.330 | 7.058 | 7.754 | 10.925 |
| Equity | -2.257 | -5.755 | -7.456 | -7.579 | -7.530 | -7.796 | -8.965 | -10.175 | -11.605 | -10.324 | -12.770 | -15.629 | -17.671 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.622 | 8.990 | 10.437 | 12.885 | 10.604 | 11.506 | 12.132 | 14.622 | 17.958 | 17.653 | 19.828 | 23.383 | 28.596 |
| Total debt | 5.622 | 8.990 | 10.437 | 12.885 | 10.604 | 11.506 | 12.132 | 14.622 | 17.958 | 17.653 | 19.828 | 23.383 | 28.596 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Management | Management | 2018 | — | — |
NA Founder | Founder | 2012 | — | — |
RG Management | Management | 2016 | — | — |
PB Management | Management | 2016 | — | — |
DS Management | Management | 2014 | — | — |
PH Management | Management | 2012 | — | — |
LA Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffel Alfonsus Maria Mul | Management | 0 companies |
| Nicolai Arild Thorninger | Founder | 0 companies |
| Remo Gross | Management | 0 companies |
| Patrick Bakker | Management | 0 companies |
| Dominic Stephen Harrison | Management | 0 companies |
| Paulo Henrique Dias | Management | 0 companies |
| Lynsey Ann Blair | Management | 0 companies |