| Revenue | DKK 978K | +15% |
| EBITDA | DKK 100K | +136% |
| Net profit | DKK 21K | +868% |
| Total assets | DKK 466K | +9% |
| Equity | DKK 234K | +10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 524 | 600 | 622 | 484 | 1.170 | 1.460 | 1.068 | 1.180 | 1.153 | 1.038 | 851 | 978 |
| Staff expenses | -0 | -228 | -273 | -314 | -303 | -482 | -588 | -461 | -606 | -555 | -830 | -809 | -878 |
| EBITDA | 0 | -2 | 15 | 3 | 6 | 3 | 18 | 11 | 23 | 16 | 208 | 42 | 100 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -38 | -69 |
| EBIT | 0 | -2 | 15 | 3 | 6 | 3 | 18 | 11 | 23 | 16 | 198 | 4 | 31 |
| Net financials | 0 | -3 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -3 | -1 | -2 |
| Profit before tax | 0 | -5 | 13 | 2 | 5 | 2 | 16 | 9 | 21 | 14 | 195 | 3 | 29 |
| Tax | -0 | -0 | -0 | -0 | 1 | 0 | 5 | 3 | 5 | 4 | 43 | 1 | 8 |
| Net profit | 0 | -5 | 13 | 2 | 4 | 1 | 11 | 6 | 16 | 10 | 152 | 2 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 84 | 22 | 106 | 162 | 173 | 262 | 265 | 363 | 360 | 588 | 428 | 466 |
| Equity | 0 | -3 | 11 | 10 | 14 | 16 | 27 | 32 | 49 | 59 | 211 | 213 | 234 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 87 | 12 | 96 | 148 | 157 | 235 | 232 | 314 | 301 | 366 | 205 | 221 |
| Total debt | 0 | 87 | 12 | 96 | 148 | 157 | 235 | 232 | 314 | 301 | 366 | 205 | 221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2012 | — | — |
LK Management | Management | 2012 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Joanna Christine Morandin | Management | 0 companies |
| Lars Keller | Management | 0 companies |