| Revenue | DKK -86K | -88% |
| EBITDA | DKK -188K | +87% |
| Net profit | DKK -471K | +82% |
| Total assets | DKK 939K | +88% |
| Equity | DKK -7,3M | +0% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 323 | 1.081 | 1.449 | 1.019 | 929 | 878 | 250 | 520 | 915 | 383 | -713 | -86 |
| Staff expenses | -664 | -1.497 | -1.242 | -1.104 | -801 | -781 | -1.019 | -942 | -1.100 | -1.576 | -719 | -0 |
| EBITDA | -341 | -415 | 207 | -85 | 128 | 97 | -769 | -422 | -185 | -1.194 | -1.432 | -188 |
| Depreciation & amort. | -58 | -155 | -461 | -71 | -71 | -71 | -50 | -57 | -152 | -221 | -898 | -0 |
| EBIT | -398 | -570 | -254 | -156 | 57 | 26 | -819 | -479 | -337 | -1.415 | -2.330 | -188 |
| Net financials | -17 | -36 | -53 | -53 | -45 | -36 | -44 | -20 | -38 | -83 | -297 | -417 |
| Profit before tax | -415 | -607 | -307 | -209 | 12 | -10 | -862 | -499 | -375 | -1.499 | -2.627 | -604 |
| Tax | -138 | -100 | -0 | -0 | -0 | 238 | -0 | -0 | -0 | -0 | -0 | -133 |
| Net profit | -277 | -507 | -307 | -209 | 12 | -249 | -862 | -499 | -375 | -1.499 | -2.627 | -471 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.880 | 2.064 | 1.578 | 1.680 | 1.366 | 281 | 585 | 714 | 1.554 | 1.240 | 499 | 939 |
| Equity | -197 | -703 | -1.011 | -1.220 | -1.207 | -1.456 | -2.318 | -2.818 | -3.193 | -4.691 | -7.318 | -7.288 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.077 | 2.768 | 2.589 | 2.900 | 2.573 | 1.737 | 2.903 | 3.532 | 4.747 | 5.297 | 7.668 | 8.102 |
| Total debt | 2.077 | 2.768 | 2.589 | 2.900 | 2.573 | 1.737 | 2.903 | 3.532 | 4.747 | 5.297 | 7.668 | 8.102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Management | Management | 2025 | — | — |
NV Management | Management | 2013 | — | — |
JB Management | Management | 2025 | — | — |
ES Management | Management | 2019 | — | — |
AC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TM Management | Management | 2013 | — | — |
RG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
GE Management | Management | 2012 | — | — |
RS Management | Management | 2020 | — | — |
UF Founder | Founder | 2012 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MA Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thierry Patrick Steininger | Management | 0 companies |
| Nicolas Victor Bruno Dreyfus | Management | 0 companies |
| Jean-Yves Bieri | Management | 0 companies |
| Emmanuel Stern | Management | 0 companies |
| Anne-Lauret Couplet | Chief Executive Officer | 0 companies |
| Tony Marcel Elicha | Management | 0 companies |
| Romain Guinier | Chief Executive Officer | 0 companies |
| Grégoire Edouard Raymond Bedoret | Management | 0 companies |
| Raphael, Silvio Pierre ASARIA | Management | 0 companies |
| Ulrik Fleischer-Michaelsen | Founder | 0 companies |
| Marie-Geneviève Schott | Chief Executive Officer | 0 companies |
| Mélanie Aurélie Lécrivain | Management | 0 companies |