| Revenue | DKK 632K | -50% |
| EBITDA | DKK -495K | +46% |
| Net profit | DKK -1,8M | -6% |
| Total assets | DKK 4,3M | -20% |
| Equity | DKK -12,2M | -17% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 924 | -9 | -3.969 | -1.363 | -904 | -712 | -480 | 1.268 | 632 |
| Staff expenses | -1.871 | -2.494 | -4.191 | -3.902 | -2.938 | -3.032 | -2.521 | -2.186 | -1.115 |
| EBITDA | -947 | -2.504 | -8.161 | -5.265 | -3.842 | -3.744 | -3.002 | -918 | -495 |
| Depreciation & amort. | 4 | 100 | 131 | -208 | -289 | -612 | -843 | -953 | -1.381 |
| EBIT | -951 | -2.604 | -8.292 | -5.474 | -4.131 | -4.356 | -3.844 | -1.871 | -1.876 |
| Net financials | -1 | -1 | -1 | -6 | 8 | 5 | -38 | -25 | 37 |
| Profit before tax | -952 | -2.605 | -8.293 | -5.479 | -4.124 | -4.351 | -3.882 | -1.897 | -1.839 |
| Tax | -0 | -203 | -407 | -1.800 | -725 | -319 | -391 | -247 | -83 |
| Net profit | -952 | -2.402 | -7.885 | -3.679 | -3.399 | -4.032 | -3.491 | -1.650 | -1.757 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 407 | 405 | 1.236 | 3.058 | 3.586 | 4.038 | 5.423 | 5.364 | 4.289 |
| Equity | -872 | -3.274 | -11.159 | 2.161 | -1.237 | -5.270 | -8.761 | -10.411 | -12.167 |
| Long-term debt | 0 | 0 | 0 | 240 | 3.808 | 8.390 | 13.381 | 14.594 | 15.313 |
| Short-term debt | 1.279 | 3.679 | 12.395 | 656 | 1.015 | 918 | 802 | 1.180 | 1.144 |
| Total debt | 1.279 | 3.679 | 12.395 | 896 | 4.823 | 9.308 | 14.183 | 15.774 | 16.456 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Management | Management | 2012 | — | — |
CK Management | Management | 2012 | — | — |
TS Management | Management | 2016 | — | — |
MB Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GOMENTOR HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Haugaard | Management | 0 companies |
| Claus Kaaber | Management | 0 companies |
| Troels Sletved | Management | 0 companies |
| Martin Brøgger | Management | 0 companies |