| Revenue | DKK -311K | -141% |
| EBITDA | DKK -313K | -301% |
| Net profit | DKK -249K | -130% |
| Total assets | DKK 1,6M | -66% |
| Equity | DKK 1,5M | -60% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 499 | 314 | 792 | 7.947 | 8.931 | 8.292 | 19.326 | 3.992 | 6.469 | 3.855 | 1.040 | 753 | -311 |
| Staff expenses | -275 | -171 | -333 | -6.877 | -6.919 | -7.230 | -16.508 | -2.689 | -3.971 | -1.893 | -424 | -384 | -2 |
| EBITDA | 223 | 143 | 459 | 1.069 | 2.012 | 1.062 | 2.818 | 1.303 | 2.498 | 1.962 | 616 | 156 | -313 |
| Depreciation & amort. | -0 | 1 | 23 | 34 | 58 | -118 | -105 | -108 | -79 | -71 | -135 | -56 | -27 |
| EBIT | 223 | 142 | 436 | 1.035 | 1.954 | 945 | 2.713 | 1.195 | 2.419 | 1.891 | 482 | 99 | -340 |
| Net financials | -0 | -3 | -86 | -83 | -78 | -83 | -118 | -244 | -253 | -22 | -127 | 937 | 29 |
| Profit before tax | 223 | 139 | 350 | 952 | 1.876 | 862 | 2.595 | 952 | 2.167 | 1.869 | 355 | 1.036 | -311 |
| Tax | 56 | 35 | 88 | 217 | 423 | 189 | 585 | 233 | 479 | 400 | 55 | 207 | -63 |
| Net profit | 167 | 104 | 262 | 735 | 1.453 | 672 | 2.010 | 719 | 1.687 | 1.469 | 300 | 830 | -249 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 318 | 971 | 2.836 | 6.308 | 7.185 | 7.214 | 12.300 | 20.202 | 19.254 | 20.515 | 12.068 | 4.698 | 1.575 |
| Equity | 247 | 352 | 862 | 1.597 | 3.049 | 3.722 | 5.732 | 6.450 | 8.138 | 9.607 | 3.907 | 3.736 | 1.488 |
| Long-term debt | 0 | 0 | 849 | 2.231 | 2.088 | 1.240 | 1.221 | 6.133 | 5.931 | 5.291 | 4.497 | 0 | 0 |
| Short-term debt | 70 | 611 | 1.116 | 2.445 | 2.020 | 2.226 | 4.091 | 5.269 | 4.197 | 4.756 | 2.931 | 962 | 88 |
| Total debt | 70 | 611 | 1.965 | 4.677 | 4.108 | 3.466 | 5.312 | 11.402 | 10.128 | 10.048 | 7.428 | 962 | 88 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2013 | — | — |
ML Founder | Founder | 2012 | — | — |
DL Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Domopol Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Lauritsen | Management | 0 companies |
| Morten Lauritsen | Founder | 0 companies |
| Dominika Lauritsen | Founder | 0 companies |
| Michael Christian Lauritsen | Chairman | 0 companies |