| Revenue | DKK 1,6M | +70% |
| EBITDA | DKK -321K | +75% |
| Net profit | DKK -161K | +91% |
| Total assets | DKK 7,4M | -37% |
| Equity | DKK 3,4M | -5% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 322 | 1.366 | 1.785 | 3.196 | 3.991 | 2.884 | 997 | 2.106 | 4.025 | 4.800 | 2.869 | 966 | 1.639 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -856 | -1.822 | -2.304 | -2.240 | -2.932 | -2.272 | -1.959 |
| EBITDA | 55 | 52 | 67 | 324 | 177 | 146 | 140 | 285 | 1.721 | 2.560 | -63 | -1.306 | -321 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -52 | -0 | -146 | -212 | -212 | -93 | -14 |
| EBIT | 55 | 52 | 67 | 324 | 177 | 146 | 88 | 285 | 1.575 | 2.348 | -275 | -1.398 | -335 |
| Net financials | -1 | -35 | -53 | -37 | -77 | -101 | -81 | -45 | -58 | -153 | -295 | -462 | -225 |
| Profit before tax | 54 | 17 | 14 | 287 | 100 | 45 | 10 | 239 | 1.517 | 2.195 | -570 | -1.860 | -560 |
| Tax | -0 | -0 | -0 | -0 | 24 | 10 | 2 | 54 | 338 | 504 | 6 | -1 | -399 |
| Net profit | 54 | 17 | 14 | 287 | 77 | 35 | 7 | 186 | 1.179 | 1.691 | -576 | -1.859 | -161 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 206 | 1.184 | 1.005 | 1.957 | 3.016 | 3.342 | 3.692 | 4.713 | 6.851 | 14.621 | 14.097 | 11.631 | 7.356 |
| Equity | 108 | 126 | 139 | 426 | 502 | 535 | 507 | 692 | 1.837 | 2.348 | 575 | 3.516 | 3.355 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.355 | 1.050 | 965 |
| Short-term debt | 98 | 1.058 | 867 | 1.531 | 2.513 | 2.807 | 3.146 | 4.020 | 5.010 | 12.273 | 8.167 | 7.065 | 3.036 |
| Total debt | 98 | 1.058 | 867 | 1.531 | 2.513 | 2.807 | 3.186 | 4.020 | 5.010 | 12.273 | 13.522 | 8.115 | 4.001 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2015 | — | — |
PD Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Komposit Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Nautrup Dahl | Management | 0 companies |
| Preben Dahl | Founder | 0 companies |