| Revenue | DKK 357K | -40% |
| EBITDA | DKK -120K | -256% |
| Net profit | DKK -142K | -281% |
| Total assets | DKK 261K | -32% |
| Equity | DKK -180K | -373% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 539 | 454 | 439 | 591 | 357 |
| Staff expenses | -386 | -265 | -499 | -625 | -477 |
| EBITDA | 153 | 190 | -60 | -34 | -120 |
| Depreciation & amort. | -7 | -7 | -7 | -2 | -0 |
| EBIT | 146 | 182 | -67 | -36 | -120 |
| Net financials | -1 | -2 | -2 | -2 | -23 |
| Profit before tax | 144 | 180 | -69 | -37 | -142 |
| Tax | 32 | 40 | -0 | -0 | -0 |
| Net profit | 113 | 140 | -69 | -37 | -142 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 382 | 401 | 402 | 386 | 261 |
| Equity | -72 | 68 | -1 | -38 | -180 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 454 | 333 | 403 | 424 | 442 |
| Total debt | 454 | 333 | 403 | 424 | 442 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SM | Founder | 2012 |
ND Founder | Founder | 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2012 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Individual | 20–24.99% | 20–24.99% | 2013 | |
| Individual | 5–9.99% | 5% | 2020 | |
| Individual | 20–24.99% | 20–24.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Sébastien Michel Alexandre Alfred | Founder | 0 companies |
| Nicolas Dominique Lammin | Founder | 0 companies |
| Sébastien Michel Alexandre Alfred | Chairman | 0 companies |