| Revenue | DKK 3,6M | +47% |
| EBITDA | DKK 417K | +6% |
| Net profit | DKK 556K | -8% |
| Total assets | DKK 316K | -15% |
| Equity | DKK -4,1M | +12% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -344 | -282 | -124 | 688 | 3.031 | 5.069 | 7.321 | -4.551 | 2.524 | 5.298 | 2.047 | 2.423 | 3.557 |
| Staff expenses | -436 | -552 | -2.728 | -2.201 | -2.178 | -1.476 | -2.230 | -2.381 | -1.565 | -1.589 | -1.643 | -2.030 | -3.140 |
| EBITDA | -780 | -835 | -2.852 | -1.513 | 854 | 3.593 | 5.091 | -6.932 | 959 | 3.709 | 403 | 393 | 417 |
| Depreciation & amort. | -6 | -27 | -220 | -151 | -153 | -153 | -156 | -84 | -6 | -5 | -5 | -1 | -0 |
| EBIT | -786 | -862 | -3.073 | -1.664 | 701 | 3.440 | 4.934 | -7.016 | 953 | 3.704 | 398 | 392 | 417 |
| Net financials | -1 | 304 | -341 | -44 | 307 | -53 | -194 | -128 | 28 | -1.692 | 912 | 345 | 282 |
| Profit before tax | -787 | -558 | -3.414 | -1.708 | 1.008 | 3.387 | 4.740 | -7.144 | 981 | 2.012 | 1.310 | 737 | 698 |
| Tax | -197 | -143 | 48 | -0 | -0 | -143 | 1.066 | 79 | -0 | 97 | 211 | 137 | 143 |
| Net profit | -591 | -414 | -3.462 | -1.708 | 1.008 | 3.530 | 3.675 | -7.223 | 981 | 1.915 | 1.099 | 601 | 556 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 986 | 1.525 | 3.609 | 2.387 | 2.546 | 3.158 | 4.744 | 1.922 | 3.206 | 3.098 | 697 | 370 | 316 |
| Equity | -511 | -925 | -4.387 | -6.095 | -5.087 | -1.557 | 2.118 | -9.244 | -8.264 | -6.349 | -5.249 | -4.649 | -4.093 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96 | 147 | 112 |
| Short-term debt | 1.497 | 2.450 | 7.996 | 8.482 | 7.633 | 4.715 | 2.626 | 11.167 | 11.470 | 9.447 | 5.850 | 4.872 | 4.296 |
| Total debt | 1.497 | 2.450 | 7.996 | 8.482 | 7.633 | 4.715 | 2.626 | 11.167 | 11.470 | 9.447 | 5.946 | 5.019 | 4.409 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RR Management | Management | 2015 | — | — |
VO Management | Management | 2013 | — | — |
FB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ravi Rishy-Maharaj | Management | 0 companies |
| Vikas Ole Chand | Management | 0 companies |
| Frank Bitze Mogensen | Management | 0 companies |