| Revenue | DKK 5,6M | +15% |
| EBITDA | DKK 1M | +123% |
| Net profit | DKK -268K | -169% |
| Total assets | DKK 3M | -12% |
| Equity | DKK -1,2M | -29% |
| Employees | 9 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 472 | 2.615 | 3.324 | 5.140 | 6.706 | 8.008 | 4.878 | 3.451 | 4.868 | 5.589 |
| Staff expenses | -253 | -1.259 | -2.545 | -3.582 | -4.472 | -4.372 | -4.107 | -5.092 | -4.400 | -4.549 |
| EBITDA | -128 | 515 | 7 | 471 | 259 | 1.093 | -1.762 | -1.641 | 467 | 1.041 |
| Depreciation & amort. | -0 | -29 | -55 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -128 | 486 | -48 | 471 | 259 | 1.093 | -1.762 | -1.641 | 467 | 1.041 |
| Net financials | 0 | 0 | 0 | -5 | -0 | 0 | -6 | -2 | -10 | -4 |
| Profit before tax | -128 | 486 | -48 | 466 | 259 | 1.093 | -1.768 | -1.643 | 458 | 1.037 |
| Tax | -31 | 116 | -3 | 107 | 57 | 245 | -376 | -0 | 70 | 1.305 |
| Net profit | -97 | 371 | -45 | 359 | 202 | 848 | -1.391 | -1.643 | 387 | -268 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 259 | 689 | 827 | 1.380 | 2.087 | 4.213 | 3.360 | 3.106 | 3.449 | 3.032 |
| Equity | -17 | 354 | 309 | 668 | 870 | 1.718 | 327 | -1.317 | -929 | -1.198 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 959 | 0 |
| Short-term debt | 275 | 335 | 524 | 712 | 1.217 | 2.495 | 3.034 | 4.423 | 3.419 | 4.230 |
| Total debt | 275 | 335 | 524 | 712 | 1.217 | 2.495 | 3.034 | 4.423 | 4.378 | 4.230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Founder | Founder | 2013 | — | — |
OL Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Kelkelund Thorsen | Founder | 0 companies |
| Ole Larsen | Unofficial title | 0 companies |