| Revenue | DKK 1,3M | +70% |
| EBITDA | DKK 94K | +114% |
| Net profit | DKK 88K | +112% |
| Total assets | DKK 3,3M | -11% |
| Equity | DKK 131K | +205% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -66 | 1.599 | 2.286 | 3.491 | 3.156 | — | 1.473 | 1.825 | 770 | 1.310 |
| Staff expenses | -0 | -214 | -1.345 | -1.920 | -2.986 | -2.841 | -1.603 | -1.437 | -1.204 | -1.437 | -1.216 |
| EBITDA | -26 | -280 | 254 | 366 | 505 | 315 | 230 | 37 | 622 | -667 | 94 |
| Depreciation & amort. | -0 | 28 | -74 | -99 | -147 | -93 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | -307 | 180 | 266 | 359 | 223 | 230 | 37 | 622 | -667 | 94 |
| Net financials | -2 | -30 | -66 | -89 | -73 | -77 | -60 | -51 | -24 | -63 | -16 |
| Profit before tax | -27 | -337 | 114 | 178 | 286 | 146 | 170 | -14 | 598 | -730 | 78 |
| Tax | -0 | -0 | -0 | -0 | 53 | 38 | -68 | 17 | 127 | 17 | -10 |
| Net profit | -27 | -337 | 114 | 178 | 233 | 108 | 238 | -31 | 470 | -748 | 88 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65 | 2.477 | 2.701 | 2.859 | 3.174 | 2.676 | 3.508 | 4.433 | 3.504 | 3.772 | 3.350 |
| Equity | 54 | -283 | -169 | 9 | 241 | 349 | 587 | 556 | 1.026 | 43 | 131 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.795 | 0 |
| Short-term debt | 12 | 2.761 | 2.871 | 2.850 | 2.932 | 2.327 | 2.921 | 3.877 | 2.477 | 934 | 3.219 |
| Total debt | 12 | 2.761 | 2.871 | 2.850 | 2.932 | 2.327 | 2.921 | 3.877 | 2.477 | 3.729 | 3.219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2023 | — | — |
JM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Caspar Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 25.0% | 25.0% | 2017 | |
| Individual | 25.0% | 25.0% | 2017 | |
| Individual | 33.3% | 33.3% | 2013 | |
Bellerby Holding ApS | Company | 5.0% | 25.0% | 2015 |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Caspar Mahrt Genster | Management | 0 companies |
| Jane Mahrt | Management | 0 companies |