| Revenue | DKK 1M | +545% |
| EBITDA | DKK 656K | +565% |
| Net profit | DKK 484K | +339% |
| Total assets | DKK 130K | -91% |
| Equity | DKK -151K | +81% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 763 | 1.483 | 699 | 501 | 1.200 | 767 | 85 | 202 | -118 | 157 | 1.015 |
| Staff expenses | -742 | -792 | -953 | -866 | -949 | -613 | -506 | -615 | -434 | -299 | -359 |
| EBITDA | 21 | 691 | -255 | -365 | 252 | 154 | -420 | -413 | -552 | -141 | 656 |
| Depreciation & amort. | -62 | -62 | -62 | -62 | -62 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -41 | 628 | -317 | -427 | 189 | 154 | -420 | -413 | -552 | -141 | 656 |
| Net financials | 91 | -288 | -57 | -70 | -76 | -123 | -77 | -67 | -56 | -61 | -36 |
| Profit before tax | 50 | 341 | -374 | -497 | 113 | 32 | -498 | -480 | -607 | -202 | 620 |
| Tax | 25 | 87 | -34 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 137 |
| Net profit | 25 | 254 | -341 | -497 | 113 | 32 | -498 | -480 | -607 | -202 | 484 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.337 | 3.680 | 3.960 | 3.812 | 3.650 | 4.187 | 2.085 | 1.863 | 1.469 | 1.481 | 130 |
| Equity | 1.449 | 1.703 | 1.363 | 866 | 979 | 1.011 | 513 | 33 | -575 | -777 | -151 |
| Long-term debt | 1.084 | 62 | 30 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.484 | 1.607 | 2.292 | 2.867 | 2.591 | 3.126 | 1.522 | 1.780 | 1.994 | 2.208 | 280 |
| Total debt | 2.568 | 1.669 | 2.322 | 2.897 | 2.621 | 3.126 | 1.522 | 1.780 | 1.994 | 2.208 | 280 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Rosager | Chairman | 0 companies |
| Marianne Bergendorff | Board of Directors | 0 companies |
| Simon Verbik | Board of Directors | 0 companies |