| Revenue | DKK 240K | -92% |
| EBITDA | DKK 183K | +26% |
| Net profit | DKK 177K | +217% |
| Total assets | DKK 266K | +180% |
| Equity | DKK -1,1M | +14% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.669 | 13.388 | 14.454 | 23.014 | 24.188 | 31.518 | 22.022 | 15.067 | 12.212 | 9.511 | 2.993 | 240 |
| Staff expenses | -6.356 | -7.367 | -7.062 | -9.142 | -11.115 | -13.222 | -11.653 | -6.489 | -7.008 | -7.551 | -1.254 | -0 |
| EBITDA | 5 | 164 | -5 | 32 | 831 | 1.174 | -559 | 775 | -1.611 | -2.467 | 145 | 183 |
| Depreciation & amort. | -0 | -0 | -0 | -26 | -82 | -360 | -410 | -227 | -192 | -166 | 57 | -0 |
| EBIT | 5 | 164 | -5 | 6 | 749 | 814 | -969 | 548 | -1.803 | -2.632 | 88 | 183 |
| Net financials | -3 | -1 | 8 | -4 | -1 | 2 | 1 | -7 | -62 | 4 | -170 | -29 |
| Profit before tax | 2 | 163 | 2 | 2 | 747 | 816 | -968 | 541 | -1.865 | -2.628 | -81 | 154 |
| Tax | -0 | 33 | 2 | 2 | 168 | 188 | -206 | 120 | -401 | -581 | 69 | -22 |
| Net profit | 2 | 130 | 0 | 0 | 579 | 628 | -762 | 421 | -1.465 | -2.048 | -151 | 177 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.775 | 3.780 | 3.968 | 7.831 | 6.277 | 9.146 | 7.478 | 9.362 | 3.541 | 2.118 | 95 | 266 |
| Equity | 382 | 512 | 512 | 512 | 1.091 | 1.719 | 1.973 | 2.393 | 929 | -1.119 | -1.270 | -1.093 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 0 | 705 | 627 | 748 | 775 |
| Short-term debt | 2.393 | 3.016 | 3.241 | 6.734 | 4.465 | 6.219 | 4.298 | 6.662 | 1.752 | 2.610 | 617 | 584 |
| Total debt | 2.393 | 3.016 | 3.241 | 6.734 | 4.465 | 6.219 | 4.383 | 6.662 | 2.457 | 3.237 | 1.365 | 1.359 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2021 | — | — |
MS Management | Management | 2023 | — | — |
MB Founder | Founder | 2012 | — | — |
SW Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EL Entreprise ApS | Company | 50.0% | 50.0% | 2019 |
SKOU GRUPPEN A/S | Company | 33.3% | 33.3% | 2019 |
| Individual | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Fabricius Bennett | Management | 0 companies |
| Martin Skou Heidemann | Management | 0 companies |
| Martin Bachmann Pedersen | Founder | 0 companies |
| Stig Weberg-Petersen | Management | 0 companies |