| Revenue | DKK 2,3M | +20% |
| EBITDA | DKK 44K | +184% |
| Net profit | DKK 24K | +545% |
| Total assets | DKK 440K | -8% |
| Equity | DKK -105K | +19% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 839 | 1.259 | 1.469 | 1.717 | 1.632 | 1.850 | 1.892 | 2.036 | 1.868 | 1.897 | 2.274 |
| Staff expenses | -799 | -1.070 | -1.420 | -1.699 | -1.629 | -1.996 | -1.816 | -2.002 | -2.064 | -1.803 | -2.208 |
| EBITDA | 40 | 189 | 48 | 18 | 3 | -145 | 76 | 34 | -196 | 16 | 44 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -11 | -11 | -11 | -12 | -12 | -12 | -12 |
| EBIT | 40 | 189 | 48 | 17 | -7 | -156 | 65 | 22 | -207 | 4 | 33 |
| Net financials | -0 | -1 | -3 | -1 | -5 | -2 | -13 | -10 | -6 | -9 | -8 |
| Profit before tax | 40 | 188 | 45 | 16 | -12 | -159 | 52 | 12 | -213 | -5 | 24 |
| Tax | 12 | 47 | 12 | 6 | -0 | -33 | 15 | 4 | 11 | -0 | -0 |
| Net profit | 28 | 142 | 33 | 10 | -11 | -126 | 37 | 8 | -224 | -5 | 24 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 337 | 445 | 496 | 473 | 622 | 535 | 1.149 | 735 | 453 | 477 | 440 |
| Equity | 108 | 200 | 233 | 193 | 182 | 56 | 93 | 100 | -124 | -129 | -105 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 230 | 245 | 264 | 277 | 438 | 479 | 1.056 | 634 | 576 | 606 | 545 |
| Total debt | 230 | 245 | 264 | 277 | 438 | 479 | 1.056 | 634 | 576 | 606 | 545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Anders Martin Johannesson | Founder | 0 companies |