| Revenue | DKK 4,4M | -22% |
| EBITDA | DKK 27K | -98% |
| Net profit | DKK -113K | -111% |
| Total assets | DKK 2,9M | -12% |
| Equity | DKK 433K | -67% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.582 | 2.791 | 3.907 | 5.622 | 4.376 |
| Staff expenses | -2.155 | -2.235 | -3.133 | -4.167 | -4.348 |
| EBITDA | 427 | 557 | 774 | 1.456 | 27 |
| Depreciation & amort. | -39 | -73 | -105 | -116 | -113 |
| EBIT | 389 | 484 | 669 | 1.340 | -85 |
| Net financials | -11 | -14 | -84 | -42 | -33 |
| Profit before tax | 378 | 470 | 584 | 1.297 | -119 |
| Tax | 98 | 112 | 154 | 296 | -6 |
| Net profit | 280 | 357 | 431 | 1.001 | -113 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.583 | 2.149 | 3.145 | 3.256 | 2.871 |
| Equity | 857 | 664 | 795 | 1.296 | 433 |
| Long-term debt | 84 | 112 | 149 | 305 | 0 |
| Short-term debt | 1.633 | 1.364 | 2.187 | 1.649 | 2.438 |
| Total debt | 1.718 | 1.475 | 2.336 | 1.954 | 2.438 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
BZ Founder | Founder | 2012 |
CD Founder | Founder | 2012 |
AV Management | Management | 2012 |
| Former (1) | ||
MS Chief Executive Officer | Chief Executive Officer | 2012 – 2014 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Zentner | Founder | 0 companies |
| Michael Schønning | Chief Executive Officer | 0 companies |
| Christian Dybro | Founder | 0 companies |
| Aldo Vagner Kildahl | Management | 0 companies |