| Revenue | DKK 197K | +4693% |
| EBITDA | DKK 197K | +7810% |
| Net profit | DKK 162K | +6398% |
| Total assets | DKK 206K | +418% |
| Equity | DKK 173K | +1475% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | 186 | 230 | 528 | 524 | 74 | -4 | -76 | 48 | 47 | 35 | 4 | 197 |
| Staff expenses | -0 | -0 | -0 | -0 | -446 | -66 | -0 | -0 | -110 | -88 | -41 | -2 | -0 |
| EBITDA | -0 | 5 | -54 | 210 | 79 | 8 | -4 | -76 | -62 | -41 | -6 | 2 | 197 |
| Depreciation & amort. | -0 | -0 | -17 | -15 | -67 | -5 | -0 | -0 | -5 | -5 | -0 | -0 | -0 |
| EBIT | -0 | 5 | -71 | 195 | 12 | 3 | -4 | -76 | -67 | -46 | -6 | 2 | 197 |
| Net financials | 0 | -1 | -2 | -5 | -1 | -1 | 0 | 0 | 0 | -0 | -0 | 0 | 0 |
| Profit before tax | -0 | 4 | -73 | 190 | 10 | 2 | -4 | -76 | -67 | -46 | -6 | 2 | 197 |
| Tax | -0 | 0 | -18 | 45 | 1 | 1 | 0 | -0 | -0 | -0 | -33 | -0 | 35 |
| Net profit | -0 | 4 | -55 | 145 | 10 | 1 | -4 | -76 | -67 | -46 | 28 | 2 | 162 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 92 | 326 | 215 | 499 | 269 | 256 | 193 | 128 | 78 | 13 | 47 | 40 | 206 |
| Equity | 80 | 84 | 28 | 174 | 163 | 164 | 160 | 94 | 27 | -19 | 9 | 11 | 173 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12 | 242 | 187 | 325 | 106 | 91 | 33 | 4 | 51 | 33 | 39 | 29 | 32 |
| Total debt | 12 | 242 | 187 | 325 | 106 | 91 | 33 | 34 | 51 | 33 | 39 | 29 | 32 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2019 | — | — |
FG Management | Management | 2016 | — | — |
JH Management | Management | 2012 | — | — |
KL Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
JK Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Simon Says Invest ApS | Company | 33.3% | 33.3% | 2017 |
Rautert Holding ApS | Company | 33.3% | 33.3% | 2017 |
B. Michelsen Invest ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Simon Rautert | Management | 0 companies |
| Frederik Gottlieb | Management | 0 companies |
| Jakob Hansen | Management | 0 companies |
| Kristian Lolk Rautert | Chief Executive Officer | 0 companies |
| Jane Kaad Lykke Gregersen | Management | 0 companies |