| Revenue | DKK 25K | -620% |
| EBITDA | DKK -450K | +19% |
| Net profit | DKK -468K | -753% |
| Total assets | DKK 7,7M | -8% |
| Equity | DKK 6,9M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | -42 | -49 | -109 | -160 | -224 | -242 | -110 | 719 | 990 | -20 | -5 | 25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -61 | -63 | -545 | -674 | -551 | -551 | -475 |
| EBITDA | -21 | -42 | -49 | -109 | -160 | -224 | -575 | -173 | 173 | 316 | -570 | -555 | -450 |
| Depreciation & amort. | -0 | -0 | -0 | -27 | -40 | -40 | -62 | -63 | -240 | -190 | -48 | -46 | -75 |
| EBIT | -21 | -42 | -49 | -136 | -200 | -265 | -636 | -235 | -67 | 127 | -618 | -601 | -525 |
| Net financials | 251 | 1.348 | 814 | 830 | 1.350 | 1.095 | 4.320 | 64 | 14 | -159 | 194 | 530 | -17 |
| Profit before tax | 230 | 1.306 | 765 | 694 | 1.150 | 907 | 3.684 | -171 | -52 | -32 | -424 | -71 | -542 |
| Tax | -2 | -24 | -24 | -44 | -54 | -35 | -2 | -179 | -2 | -7 | -93 | -16 | -74 |
| Net profit | 232 | 1.330 | 789 | 738 | 1.204 | 942 | 3.686 | 8 | -50 | -25 | -331 | -55 | -468 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.746 | 4.711 | 5.497 | 6.453 | 7.495 | 7.814 | 12.171 | 19.110 | 18.906 | 9.919 | 9.214 | 8.318 | 7.674 |
| Equity | 2.725 | 3.958 | 4.648 | 5.287 | 6.390 | 7.228 | 10.808 | 10.416 | 10.255 | 8.930 | 8.399 | 7.513 | 6.923 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 830 | 8.181 | 8.334 | 754 | 733 | 705 | 677 |
| Short-term debt | 22 | 753 | 849 | 1.161 | 1.101 | 584 | 533 | 513 | 317 | 234 | 81 | 100 | 75 |
| Total debt | 22 | 753 | 849 | 1.161 | 1.101 | 584 | 1.363 | 8.694 | 8.650 | 989 | 815 | 805 | 752 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Stenbæk Stammose Tonnesen | Founder | 0 companies |