| Revenue | DKK 5M | +64% |
| EBITDA | DKK 2,3M | +200% |
| Net profit | DKK 1,2M | +5768% |
| Total assets | DKK 11,1M | +22% |
| Equity | DKK 2M | +131% |
| Employees | 18 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 521 | 1.048 | 1.713 | 1.439 | 1.613 | 1.702 | 1.541 | 1.731 | 2.195 | 2.878 | 3.085 | 5.050 |
| Staff expenses | -559 | -793 | -858 | -805 | -804 | -841 | -1.758 | -1.451 | -1.390 | -1.778 | -2.306 | -2.711 |
| EBITDA | -38 | 242 | 855 | 634 | 809 | 531 | -548 | 280 | 806 | 1.099 | 780 | 2.339 |
| Depreciation & amort. | -29 | -118 | -194 | -249 | -437 | -493 | -497 | -369 | -508 | -632 | -800 | -874 |
| EBIT | -67 | 124 | 661 | 385 | 372 | 38 | -1.044 | -89 | 297 | 468 | -20 | 1.465 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -3 | -4 | -19 | -17 | -14 | -14 | 10 |
| Profit before tax | -67 | 124 | 661 | 385 | 372 | 35 | -1.048 | -108 | 280 | 453 | -34 | 1.474 |
| Tax | -16 | 33 | 165 | 87 | 81 | 10 | -227 | -15 | 54 | 91 | -14 | 320 |
| Net profit | -52 | 92 | 496 | 298 | 291 | 25 | -821 | -93 | 226 | 362 | -20 | 1.155 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 870 | 1.703 | 1.943 | 2.817 | 3.274 | 2.325 | 1.815 | 4.093 | 5.092 | 7.795 | 9.109 | 11.111 |
| Equity | 28 | 120 | 616 | 914 | 1.204 | 1.229 | 408 | 315 | 541 | 903 | 883 | 2.038 |
| Long-term debt | 185 | 739 | 845 | 825 | 966 | 575 | 685 | 1.891 | 958 | 1.035 | 906 | 138 |
| Short-term debt | 650 | 844 | 481 | 1.078 | 1.104 | 521 | 722 | 1.887 | 3.593 | 4.982 | 7.319 | 8.936 |
| Total debt | 835 | 1.583 | 1.327 | 1.903 | 2.070 | 1.096 | 1.407 | 3.778 | 4.551 | 6.016 | 8.225 | 9.074 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 2020 | — | — |
ML Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Trendshots Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Juul Andreasen | Management | 0 companies |
| Mikael Laage-Petersen | Management | 0 companies |