| Revenue | DKK 386K | -54% |
| EBITDA | DKK -106K | -164% |
| Net profit | DKK -108K | -187% |
| Total assets | DKK 371K | -27% |
| Equity | DKK 187K | -36% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 146 | 43 | — | 426 | 986 | 974 | 761 | 1.631 | 825 | 1.172 | 840 | 386 |
| Staff expenses | -0 | -6 | -45 | -248 | -820 | -1.000 | -384 | -1.158 | -643 | -945 | -674 | -492 |
| EBITDA | 146 | 36 | 205 | 177 | 166 | -32 | 378 | 473 | 182 | 227 | 166 | -106 |
| Depreciation & amort. | 11 | -11 | -14 | -21 | -24 | -17 | -14 | -7 | -13 | -13 | -6 | -0 |
| EBIT | 135 | 25 | 191 | 156 | 142 | -49 | 364 | 466 | 169 | 215 | 160 | -106 |
| Net financials | -0 | -1 | 1 | -1 | -2 | -2 | -1 | -4 | -4 | -5 | -1 | -1 |
| Profit before tax | 135 | 24 | 192 | 155 | 140 | -51 | 362 | 463 | 166 | 210 | 160 | -107 |
| Tax | 35 | 7 | 46 | 36 | 30 | -11 | 80 | 102 | 37 | 47 | 35 | 1 |
| Net profit | 100 | 17 | 146 | 119 | 110 | -40 | 282 | 361 | 129 | 163 | 124 | -108 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 235 | 208 | 383 | 498 | 729 | 356 | 571 | 657 | 505 | 617 | 511 | 371 |
| Equity | 180 | 137 | 226 | 276 | 386 | 166 | 268 | 119 | 248 | 311 | 295 | 187 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 55 | 71 | 157 | 223 | 342 | 191 | 303 | 538 | 257 | 307 | 216 | 184 |
| Total debt | 55 | 71 | 157 | 223 | 342 | 191 | 303 | 538 | 257 | 307 | 216 | 184 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ST Management | Management | 2015 | — | — |
ES Founder | Founder | 2013 | — | — |
AM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Boyhood Dream Holding ApS | Company | 50.0% | 50.0% | 2021 |
Dombernowsky Holding ApS | Company | 50.0% | 50.0% | 2021 |
Esben Seier Pedersen Holding ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Thing Laursen | Management | 0 companies |
| Esben Seier Pedersen | Founder | 0 companies |
| Asger Møller Dombernowsky | Management | 0 companies |