| Revenue | DKK 20,9M | -18% |
| EBITDA | DKK -2,6M | -179% |
| Net profit | DKK -3,9M | -437% |
| Total assets | DKK 10,4M | -28% |
| Equity | DKK 303K | -93% |
| Employees | 19 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.835 | 6.702 | 8.688 | 10.244 | 11.274 | 8.927 | 10.253 | 9.451 | 13.050 | 19.648 | 25.310 | 20.873 |
| Staff expenses | -5.374 | -6.590 | -7.771 | -8.997 | -9.972 | -7.914 | -8.966 | -9.069 | -13.365 | -21.029 | -26.244 | -23.478 |
| EBITDA | -1.539 | 112 | 917 | 1.247 | 1.302 | 1.013 | 1.287 | 382 | -316 | -1.381 | -934 | -2.606 |
| Depreciation & amort. | -522 | -517 | -517 | -517 | -517 | -517 | -517 | -517 | -517 | -517 | -0 | -0 |
| EBIT | -2.061 | -405 | 400 | 730 | 785 | 496 | 770 | -135 | -832 | -1.898 | -934 | -2.606 |
| Net financials | -29 | -88 | -232 | -251 | -182 | -92 | -56 | -85 | -94 | -137 | -9 | -776 |
| Profit before tax | -2.089 | -493 | 168 | 480 | 604 | 404 | 714 | -220 | -927 | -2.034 | -942 | -3.382 |
| Tax | -522 | -46 | 37 | 106 | 133 | 89 | 157 | -48 | -204 | -448 | -207 | 563 |
| Net profit | -1.567 | -447 | 131 | 374 | 471 | 315 | 557 | -171 | -723 | -1.587 | -735 | -3.945 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.055 | 9.099 | 8.325 | 9.831 | 10.039 | 9.612 | 11.783 | 11.301 | 26.073 | 18.059 | 14.339 | 10.372 |
| Equity | 6.063 | 5.616 | 5.747 | 6.121 | 6.592 | 6.907 | 7.464 | 7.292 | 6.570 | 4.983 | 4.248 | 303 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 308 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.992 | 3.484 | 2.578 | 3.710 | 3.447 | 2.705 | 4.011 | 4.008 | 19.503 | 13.076 | 10.091 | 10.069 |
| Total debt | 2.992 | 3.484 | 2.578 | 3.710 | 3.447 | 2.705 | 4.319 | 4.008 | 19.503 | 13.076 | 10.091 | 10.069 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2026 | — | — |
GJ Management | Management | 2019 | — | — |
FS Management | Management | 2013 | — | — |
NZ Founder | Founder | 2013 | — | — |
MJ Management | Management | 2024 | — | — |
LH Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Stordal | Management | 0 companies |
| Gregory John Riggall | Management | 0 companies |
| Fabian Schober | Management | 0 companies |
| Nicolai Zierau Horten | Founder | 0 companies |
| Martin Jakobsson | Management | 0 companies |
| Lars Henrik Brockhoff | Management | 0 companies |