| Revenue | DKK 923K | +50% |
| EBITDA | DKK 148K | +8% |
| Net profit | DKK 99K | +44% |
| Total assets | DKK 797K | -24% |
| Equity | DKK -411K | +19% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 580 | 2.095 | 3.186 | 4.101 | 3.710 | 3.449 | 2.835 | 1.217 | 1.602 | 1.527 | 615 | 923 |
| Staff expenses | -681 | -2.166 | -3.131 | -3.840 | -3.544 | -3.356 | -2.810 | -2.117 | -1.336 | -1.301 | -478 | -775 |
| EBITDA | -101 | -72 | 55 | 261 | 166 | 93 | 26 | -900 | 266 | 226 | 137 | 148 |
| Depreciation & amort. | -3 | -19 | -38 | -40 | -44 | -45 | -77 | -78 | -77 | -72 | -69 | -40 |
| EBIT | -104 | -91 | 17 | 221 | 122 | 48 | -51 | -978 | 189 | 154 | 68 | 107 |
| Net financials | -12 | 0 | 0 | 6 | 0 | -2 | -5 | -6 | -7 | -3 | -0 | -9 |
| Profit before tax | -116 | -91 | 17 | 227 | 122 | 46 | -56 | -985 | 183 | 151 | 68 | 99 |
| Tax | 2 | 4 | 6 | 81 | 36 | 25 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -118 | -95 | 11 | 145 | 86 | 21 | -56 | -985 | 183 | 151 | 68 | 99 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 466 | 878 | 1.227 | 984 | 1.092 | 978 | 1.528 | 1.283 | 885 | 1.022 | 1.051 | 797 |
| Equity | -38 | -133 | -123 | 23 | 108 | 129 | 74 | -911 | -728 | -578 | -509 | -411 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 110 | 280 | 282 | 289 | 309 | 320 |
| Short-term debt | 503 | 1.005 | 1.343 | 957 | 984 | 849 | 1.344 | 1.914 | 1.331 | 1.311 | 1.251 | 889 |
| Total debt | 503 | 1.005 | 1.343 | 957 | 984 | 849 | 1.455 | 2.194 | 1.613 | 1.600 | 1.560 | 1.208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2013 | — | — |
Md Management | Management | 2015 | — | — |
MJ Management | Management | 2017 | — | — |
Lv Management | Management | 2013 | — | — |
UF Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| P.j. Rombout | Management | 0 companies |
| Marco du Pré | Management | 0 companies |
| Markus Johannes Cornelis Hommelberg | Management | 0 companies |
| L.c.h.j. van de Sanden | Management | 0 companies |
| Ulrik Fleischer-Michaelsen | Founder | 0 companies |