| Revenue | DKK 1,1M | +274% |
| EBITDA | DKK 227K | +212% |
| Net profit | DKK 212K | +177% |
| Total assets | DKK 193K | +38% |
| Equity | DKK -96K | +69% |
| Employees | 25 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -95 | 206 | 298 | 496 | 379 | 444 | 1.215 | 320 | 487 | 293 | 1.097 |
| Staff expenses | -182 | -296 | -253 | -303 | -285 | -471 | -441 | -310 | -327 | -496 | -869 |
| EBITDA | -277 | -90 | 45 | 194 | 94 | -28 | 178 | 10 | 160 | -203 | 227 |
| Depreciation & amort. | -26 | -39 | -39 | -42 | -49 | -29 | -37 | -20 | -0 | -0 | -0 |
| EBIT | -303 | -130 | 6 | 152 | 45 | -56 | 141 | -10 | 160 | -203 | 227 |
| Net financials | -10 | -15 | -16 | -18 | -21 | -23 | -6 | -2 | -1 | -70 | -32 |
| Profit before tax | -313 | -144 | -10 | 133 | 24 | -79 | 135 | -12 | 159 | -273 | 195 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -0 | -16 |
| Net profit | -313 | -144 | -10 | 133 | 24 | -79 | 135 | -12 | 173 | -273 | 212 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 217 | 176 | 135 | 109 | 115 | 104 | 114 | 222 | 69 | 140 | 193 |
| Equity | -263 | -407 | -417 | -284 | -260 | -339 | -196 | -208 | -35 | -308 | -96 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 141 | 0 | 0 | 0 | 0 |
| Short-term debt | 480 | 583 | 552 | 393 | 375 | 443 | 169 | 430 | 104 | 448 | 289 |
| Total debt | 480 | 583 | 552 | 393 | 375 | 443 | 309 | 430 | 104 | 448 | 289 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VEGA Holdings ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Britt Rømer Ohlsen | Management | 0 companies |