| Revenue | DKK 4,8M | -44% |
| EBITDA | DKK -856K | -152% |
| Net profit | DKK -913K | -171% |
| Total assets | DKK 23,5M | +17% |
| Equity | DKK 14,3M | -6% |
| Employees | 34 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.606 | 6.789 | 10.850 | 3.061 | 3.284 | 3.301 | 5.699 | 5.323 | 4.691 | 7.650 | 8.487 | 4.766 |
| Staff expenses | -941 | -4.216 | -7.917 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 245 | 36 | 581 | 949 | 1.008 | 1.208 | 1.647 | 2.603 | 201 | 1.891 | 1.646 | -856 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 245 | 36 | 581 | 949 | 1.008 | 1.208 | 1.647 | 2.603 | 201 | 1.891 | 1.646 | -856 |
| Net financials | 24 | 22 | 23 | -43 | 199 | 267 | -463 | 37 | 1.098 | -339 | 10 | -303 |
| Profit before tax | 269 | 59 | 604 | 906 | 1.206 | 1.476 | 1.184 | 2.640 | 1.299 | 1.716 | 1.656 | -1.159 |
| Tax | 59 | 18 | 135 | 203 | 275 | 330 | 265 | 573 | 283 | 380 | 364 | -246 |
| Net profit | 210 | 40 | 469 | 702 | 932 | 1.145 | 919 | 2.067 | 1.017 | 1.336 | 1.292 | -913 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.257 | 10.031 | 11.312 | 13.093 | 17.473 | 14.948 | 17.815 | 19.688 | 19.757 | 22.766 | 20.021 | 23.476 |
| Equity | 5.256 | 5.296 | 5.765 | 6.467 | 7.399 | 8.544 | 9.464 | 11.530 | 12.547 | 13.883 | 15.175 | 14.261 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 257 | 1.709 | 844 | 577 | 322 | 256 | 0 |
| Short-term debt | 2.942 | 4.647 | 4.940 | 6.521 | 10.074 | 6.147 | 6.642 | 7.314 | 6.633 | 8.561 | 4.590 | 9.214 |
| Total debt | 2.942 | 4.647 | 4.940 | 6.521 | 10.074 | 6.404 | 8.351 | 8.158 | 7.210 | 8.883 | 4.846 | 9.214 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2014 | — | — |
JL Management | Management | 2025 | — | — |
BK Management | Management | 2013 | — | — |
FW Management | Management | 2014 | — | — |
NS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michaël Dieudonné | Management | 0 companies |
| Janus Lysholm Faaborg | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Frauke Wischhusen | Management | 0 companies |
| Nicholas Seymour Johnson | Management | 0 companies |