| Revenue | DKK 3,4M | -15% |
| EBITDA | DKK -427K | -177% |
| Net profit | DKK 309K | -69% |
| Total assets | DKK 24,6M | +25% |
| Equity | DKK 14M | +2% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -63 | 2.327 | 9.901 | 1.624 | 2.137 | 3.521 | 12.164 | 16.874 | 5.805 | 4.044 | 3.429 |
| Staff expenses | -0 | -437 | -793 | -1.517 | -2.022 | -3.246 | -6.732 | -8.598 | -3.957 | -3.491 | -3.856 |
| EBITDA | -63 | 37 | 621 | 107 | 115 | 275 | 5.432 | 8.277 | 1.848 | 553 | -427 |
| Depreciation & amort. | -0 | -0 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -63 | 37 | 609 | 107 | 115 | 275 | 5.432 | 8.277 | 1.848 | 553 | -427 |
| Net financials | -5 | -18 | -92 | 5 | 27 | -6 | 76 | 95 | -23 | 740 | 823 |
| Profit before tax | -68 | 20 | 517 | 113 | 142 | 269 | 5.507 | 8.371 | 1.826 | 1.293 | 396 |
| Tax | -15 | 6 | 123 | 30 | 32 | 62 | 1.246 | 1.839 | 418 | 290 | 87 |
| Net profit | -53 | 14 | 394 | 83 | 110 | 207 | 4.262 | 6.532 | 1.408 | 1.003 | 309 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56 | 1.228 | 2.274 | 1.828 | 2.230 | 2.645 | 11.668 | 16.099 | 16.985 | 19.671 | 24.592 |
| Equity | -3 | 10 | 72 | 154 | 264 | 471 | 4.733 | 11.265 | 12.673 | 13.676 | 13.985 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 82 | 503 | 507 | 566 | 230 | 213 |
| Short-term debt | 60 | 1.218 | 2.202 | 1.674 | 1.966 | 2.092 | 6.432 | 4.326 | 3.746 | 5.765 | 10.395 |
| Total debt | 60 | 1.218 | 2.202 | 1.674 | 1.966 | 2.173 | 6.935 | 4.834 | 4.312 | 5.995 | 10.607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RA Management | Management | 2014 | — | — |
TH Management | Management | 2021 | — | — |
KW Founder | Founder | 2014 | — | — |
RN Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Roland Alfred Kemmer | Management | 0 companies |
| Thomas Holger Jurisch | Management | 0 companies |
| Kåre Wanscher | Founder | 0 companies |
| Roshen Navin Suridj Mathura | Management | 0 companies |