| Revenue | DKK 660K | +41% |
| EBITDA | DKK 55K | +135% |
| Net profit | DKK 8K | +104% |
| Total assets | DKK 297K | -43% |
| Equity | DKK -207K | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 106 | 286 | 483 | 614 | 159 | 455 | 546 | 384 | 391 | 768 | 467 | 660 |
| Staff expenses | -203 | -122 | -318 | -429 | -497 | -401 | -577 | -356 | -223 | -694 | -622 | -556 |
| EBITDA | -96 | 164 | 164 | 197 | -338 | 53 | -31 | 28 | 168 | 74 | -155 | 55 |
| Depreciation & amort. | -0 | -0 | -6 | -0 | -10 | -18 | -18 | -20 | -12 | -5 | -7 | -16 |
| EBIT | -96 | 164 | 158 | 197 | -349 | 35 | -49 | 7 | 155 | 69 | -162 | 39 |
| Net financials | 4 | 3 | -9 | -23 | -9 | -36 | -16 | -5 | -7 | -4 | -12 | -31 |
| Profit before tax | -92 | 167 | 149 | 175 | -216 | -0 | -65 | 3 | 148 | 65 | -175 | 8 |
| Tax | -19 | 54 | 46 | 60 | 71 | 64 | -0 | -0 | -0 | 4 | -1 | -0 |
| Net profit | -73 | 114 | 103 | 114 | -287 | -65 | -65 | 3 | 148 | 61 | -173 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 528 | 399 | 1.248 | 1.690 | 971 | 664 | 182 | 268 | 138 | 471 | 524 | 297 |
| Equity | 7 | 121 | 194 | 264 | -123 | -188 | -253 | -250 | -102 | -42 | -215 | -207 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 521 | 278 | 1.051 | 1.419 | 1.094 | 852 | 435 | 518 | 241 | 512 | 739 | 504 |
| Total debt | 521 | 278 | 1.051 | 1.419 | 1.094 | 852 | 435 | 518 | 241 | 512 | 739 | 504 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2012 | — | — |
MB Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIKKEL VIBE HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Lotko Wormslev | Management | 0 companies |
| Mads Boiskau Nielsen | Management | 0 companies |