| Revenue | DKK 5,8M | +78% |
| EBITDA | DKK -328K | +88% |
| Net profit | DKK -390K | +86% |
| Total assets | DKK 4,9M | +16% |
| Equity | DKK 161K | -71% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 234 | 539 | 1.132 | 1.089 | 1.412 | 1.133 | 4.214 | 5.125 | 5.309 | 8.885 | 6.438 | 3.240 | 5.755 |
| Staff expenses | -259 | -536 | -996 | -1.124 | -1.570 | -1.244 | -3.772 | -4.835 | -5.181 | -5.594 | -6.113 | -5.912 | -6.083 |
| EBITDA | -25 | 3 | 136 | -35 | -158 | -111 | 442 | 290 | 127 | 3.290 | 279 | -2.671 | -328 |
| Depreciation & amort. | -0 | 2 | 9 | -16 | -33 | -22 | -53 | -0 | -0 | -0 | -0 | -52 | -90 |
| EBIT | -25 | 2 | 127 | -51 | -191 | -133 | 388 | 290 | 127 | 3.290 | 279 | -2.723 | -418 |
| Net financials | -0 | -0 | -1 | -1 | -10 | -1 | -3 | -3 | -59 | 519 | 42 | -115 | 29 |
| Profit before tax | -25 | 1 | 126 | -53 | -201 | -134 | 385 | 287 | 68 | 3.809 | 321 | -2.838 | -390 |
| Tax | -0 | -0 | 26 | -12 | -44 | -29 | 85 | 69 | 17 | 843 | 80 | -6 | -0 |
| Net profit | -25 | 1 | 100 | -41 | -157 | -105 | 300 | 219 | 51 | 2.966 | 241 | -2.831 | -390 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 71 | 125 | 238 | 298 | 327 | 295 | 394 | 711 | 9.597 | 4.708 | 5.834 | 4.207 | 4.884 |
| Equity | 55 | 57 | 157 | 116 | -41 | -145 | 154 | 125 | 176 | 3.141 | 3.382 | 551 | 161 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114 | 339 | 339 | 169 | 169 | 169 |
| Short-term debt | 15 | 69 | 81 | 182 | 368 | 440 | 240 | 473 | 9.078 | 1.228 | 2.282 | 3.487 | 4.554 |
| Total debt | 15 | 69 | 81 | 182 | 368 | 440 | 240 | 587 | 9.416 | 1.566 | 2.452 | 3.657 | 4.723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Bakkestrøm Hougesen | Management | 0 companies |