| Revenue | DKK 3,9M | +20% |
| EBITDA | DKK 1M | +738% |
| Net profit | DKK 888K | +615% |
| Total assets | DKK 2M | +61% |
| Equity | DKK 1,3M | +230% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.874 | 1.275 | 1.485 | 1.203 | 1.604 | 1.794 | 1.989 | 1.834 | 3.894 | 5.457 | 3.288 | 3.938 |
| Staff expenses | -1.278 | -720 | -884 | -1.219 | -1.631 | -1.780 | -2.044 | -2.505 | -4.030 | -3.682 | -3.165 | -2.907 |
| EBITDA | 45 | 196 | 181 | -16 | -26 | 15 | -56 | -671 | -136 | 208 | 123 | 1.030 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 45 | 196 | 181 | -16 | -26 | 15 | -56 | -671 | -136 | 208 | 123 | 1.030 |
| Net financials | -0 | 2 | 4 | -8 | 0 | 10 | 4 | -2 | -3 | -27 | 1 | 47 |
| Profit before tax | 45 | 198 | 185 | -18 | -26 | 25 | -52 | -673 | -139 | 182 | 124 | 1.078 |
| Tax | 13 | 52 | 47 | 3 | 2 | 17 | -7 | -138 | -21 | 40 | -0 | 189 |
| Net profit | 32 | 146 | 139 | -21 | -28 | 7 | -45 | -536 | -118 | 142 | 124 | 888 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 261 | 615 | 524 | 386 | 533 | 693 | 757 | 883 | 1.712 | 734 | 1.232 | 1.979 |
| Equity | 112 | 226 | 265 | 144 | 116 | 123 | 78 | -458 | -576 | 262 | 386 | 1.274 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 149 | 389 | 259 | 242 | 361 | 480 | 349 | 1.208 | 2.287 | 473 | 846 | 703 |
| Total debt | 149 | 389 | 259 | 242 | 361 | 480 | 349 | 1.208 | 2.287 | 473 | 846 | 703 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Dahlgaard | Founder | 0 companies |