| Revenue | DKK 768K | -27% |
| EBITDA | DKK 139K | -64% |
| Net profit | DKK 103K | -66% |
| Total assets | DKK 2M | +55% |
| Equity | DKK 607K | +20% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -6 | 2 | 31 | -16 | 216 | 532 | 1.076 | 734 | 447 | 1.051 | 768 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -54 | -601 | -633 | -601 | -612 | -669 | -629 |
| EBITDA | 0 | -6 | 2 | 31 | -16 | 162 | -69 | 443 | 133 | -165 | 382 | 139 |
| Depreciation & amort. | -0 | -33 | -33 | -33 | -33 | -6 | -35 | -35 | -35 | -35 | -0 | -0 |
| EBIT | 0 | -39 | -31 | -2 | -48 | 156 | -103 | 408 | 98 | -200 | 382 | 139 |
| Net financials | 0 | -0 | -0 | 0 | 0 | 45 | -29 | -2 | -14 | -9 | -27 | -6 |
| Profit before tax | 0 | -39 | -31 | -2 | -48 | 201 | -132 | 406 | 84 | -209 | 355 | 133 |
| Tax | -0 | -0 | -0 | -0 | -0 | 6 | -29 | 91 | 20 | -23 | 56 | 30 |
| Net profit | 0 | -39 | -31 | -2 | -48 | 195 | -103 | 315 | 64 | -186 | 299 | 103 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 190 | 147 | 118 | 123 | 66 | 365 | 231 | 893 | 1.624 | 794 | 1.260 | 1.952 |
| Equity | 41 | 2 | -29 | -31 | -80 | 115 | 12 | 327 | 391 | 205 | 504 | 607 |
| Long-term debt | 140 | 140 | 140 | 139 | 140 | 95 | 71 | 73 | 282 | 281 | 0 | 0 |
| Short-term debt | 9 | 5 | 8 | 15 | 5 | 154 | 147 | 492 | 951 | 284 | 752 | 1.345 |
| Total debt | 149 | 145 | 148 | 154 | 145 | 249 | 219 | 565 | 1.233 | 565 | 752 | 1.345 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2012 | — | — |
JS Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Octopus Holding af 2022 ApS | Company | 50.0% | 50.0% | 2022 |
BRIAN GUHLE HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Guhle | Management | 0 companies |
| Jacob Skovgaard Jensen | Management | 0 companies |