| Revenue | DKK 4,3M | -30903% |
| EBITDA | DKK 349K | +2573% |
| Net profit | DKK 2,3M | +611% |
| Total assets | DKK 9,1M | +2162% |
| Equity | DKK 2,7M | +586% |
| Employees | 19 | — |
| Item | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -238 | 1.153 | 1.848 | 2.000 | 1.300 | 950 | -389 | -62 | -40 | -10 | -14 | 4.349 |
| Staff expenses | -117 | -2.420 | -3.094 | -2.986 | -3.320 | -4.256 | -253 | -35 | -0 | -0 | -0 | -4.000 |
| EBITDA | -356 | -1.267 | -1.247 | -986 | -2.021 | -3.306 | -1.780 | -97 | -40 | -10 | -14 | 349 |
| Depreciation & amort. | -0 | -427 | 457 | -254 | -295 | -259 | -32 | -0 | -0 | -0 | -0 | -337 |
| EBIT | -356 | -1.695 | -1.703 | -1.241 | -2.315 | -3.564 | -1.813 | -97 | -40 | -10 | -14 | 12 |
| Net financials | -26 | -99 | -20 | -37 | -120 | -258 | -232 | -7 | -7 | -3 | 0 | -213 |
| Profit before tax | -381 | -1.793 | -1.724 | -1.278 | -2.435 | -3.822 | -2.044 | -104 | -47 | -13 | -14 | -200 |
| Tax | -29 | -480 | 311 | -0 | -0 | -0 | -0 | -0 | -70 | 15 | -334 | -2.477 |
| Net profit | -352 | -1.313 | -2.035 | -1.278 | -2.435 | -3.822 | -2.044 | -104 | 23 | -28 | 320 | 2.277 |
| Item | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.681 | 4.692 | 4.281 | 4.159 | 7.736 | 3.943 | 736 | 75 | 101 | 74 | 402 | 9.087 |
| Equity | -252 | 4.161 | 3.626 | 2.348 | -87 | -3.909 | -5.953 | -6.057 | -6.034 | -6.062 | 389 | 2.665 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.933 | 532 | 655 | 1.812 | 7.823 | 7.852 | 6.689 | 6.132 | 6.136 | 6.137 | 13 | 6.422 |
| Total debt | 1.933 | 532 | 655 | 1.812 | 7.823 | 7.852 | 6.689 | 6.132 | 6.136 | 6.137 | 13 | 6.422 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kanica ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 0.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Bernhoft | Management | 0 companies |