| Revenue | DKK 34,1M | +30% |
| EBITDA | DKK -57K | +46% |
| Net profit | DKK 0 | — |
| Total assets | DKK 55M | -4% |
| Equity | DKK 800K | +0% |
| Employees | 60 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 24.717 | 26.785 | 24.731 | 26.301 | 34.131 |
| Staff expenses | -23.806 | -25.986 | -24.248 | -26.407 | -34.188 |
| EBITDA | 911 | 800 | 483 | -105 | -57 |
| Depreciation & amort. | -701 | -667 | -646 | -178 | -41 |
| EBIT | 210 | 133 | -163 | -283 | -98 |
| Net financials | -210 | -133 | 163 | 283 | 98 |
| Profit before tax | 0 | 0 | 0 | 0 | 0 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 0 | 0 | 0 | 0 | 0 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 46.219 | 46.738 | 50.552 | 57.526 | 55.046 |
| Equity | 700 | 800 | 800 | 800 | 800 |
| Long-term debt | 105 | 120 | 0 | 0 | 0 |
| Short-term debt | 45.414 | 45.818 | 49.752 | 56.726 | 54.246 |
| Total debt | 45.519 | 45.938 | 49.752 | 56.726 | 54.246 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
AG Founder | Founder | 2012 |
FD Founder | Founder | 2012 |
HH Founder | Founder | 2012 |
LD Founder | Founder | 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2023 | |
| Individual | 5–9.99% | 5–9.99% | 2026 | |
| Individual | 5–9.99% | 5–9.99% | 2020 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2017 | |
| Individual | 5–9.99% | 5–9.99% | 2022 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2022 | |
| Individual | 5–9.99% | 5–9.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Glintborg Fog | Founder | 0 companies |
| Finn Dyhre Hansen | Founder | 0 companies |
| Henrik Higham Schlüter | Founder | 0 companies |
| Lars Dahl-Nielsen | Founder | 0 companies |