| Revenue | DKK -6K | -101% |
| EBITDA | DKK -7K | +91% |
| Net profit | DKK -5K | +94% |
| Total assets | DKK 416K | -16% |
| Equity | DKK 397K | -1% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.182 | 1.167 | 993 | 669 | 1.606 | 2.154 | 1.670 | 1.112 | 1.070 | 659 | -6 |
| Staff expenses | -571 | -1.279 | -863 | -1.062 | -1.093 | -2.071 | -1.684 | -1.107 | -1.114 | -736 | -1 |
| EBITDA | 610 | -112 | 129 | -392 | 513 | 83 | -13 | 5 | -43 | -78 | -7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 610 | -112 | 129 | -392 | 513 | 83 | -13 | 5 | -43 | -78 | -7 |
| Net financials | 0 | 0 | -0 | -0 | 0 | -1 | -2 | -3 | -3 | 1 | 2 |
| Profit before tax | 611 | -112 | 129 | -392 | 513 | 81 | -16 | 2 | -46 | -77 | -5 |
| Tax | 150 | -22 | 29 | -86 | 113 | 18 | -3 | 1 | -10 | 12 | -0 |
| Net profit | 460 | -90 | 101 | -306 | 400 | 63 | -13 | 1 | -36 | -89 | -5 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.001 | 582 | 689 | 332 | 1.010 | 929 | 928 | 802 | 708 | 498 | 416 |
| Equity | 520 | 431 | 531 | 225 | 625 | 539 | 526 | 527 | 491 | 402 | 397 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 481 | 151 | 157 | 107 | 385 | 390 | 402 | 275 | 217 | 95 | 19 |
| Total debt | 481 | 151 | 157 | 107 | 385 | 390 | 402 | 275 | 217 | 95 | 19 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2014 | — | — |
HP Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRIK HEBELTOFT HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
SKYTTE & CO ApS | Company | 50.0% | 50.0% | 2017 |
ABADI HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Mønster Skytte | Management | 0 companies |
| Henrik Popp Hebeltoft | Management | 0 companies |
| Wiebe Stensgaard van der Vliet-van Trotsenburg | Board of Directors | 0 companies |
| Reyhane Abadi | Board of Directors | 0 companies |