| Revenue | DKK 3M | +43% |
| EBITDA | DKK 145K | -41% |
| Net profit | DKK 4K | -97% |
| Total assets | DKK 1,2M | +56% |
| Equity | DKK -619K | +1% |
| Employees | 9 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 6 | 14 | 50 | 558 | 786 | 1.842 | 2.228 | 1.816 | 2.112 | 3.026 |
| Staff expenses | -0 | -0 | -13 | -10 | -407 | -946 | -1.749 | -2.079 | -2.384 | -1.867 | -2.456 |
| EBITDA | 0 | 6 | 1 | 40 | 151 | -160 | 93 | 149 | -568 | 245 | 145 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -8 | -20 | -63 | -64 | -82 | -79 | -85 |
| EBIT | 0 | 6 | 1 | 40 | 143 | -179 | 30 | 85 | -649 | 166 | 60 |
| Net financials | 0 | -1 | -1 | -2 | -7 | -8 | -2 | -6 | -46 | -24 | -55 |
| Profit before tax | 0 | 6 | -0 | 38 | 136 | -188 | 28 | 79 | -695 | 142 | 4 |
| Tax | -0 | 1 | 0 | 9 | 28 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 0 | 4 | -0 | 29 | 108 | -188 | 28 | 79 | -695 | 142 | 4 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 6 | 127 | 105 | 379 | 266 | 994 | 1.009 | 739 | 795 | 1.242 |
| Equity | 0 | 4 | 4 | 33 | 141 | -101 | -73 | 6 | -766 | -624 | -619 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 1 | 123 | 72 | 238 | 367 | 1.067 | 1.003 | 1.504 | 1.419 | 1.861 |
| Total debt | 0 | 1 | 123 | 72 | 238 | 367 | 1.067 | 1.003 | 1.504 | 1.419 | 1.861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Management | Management | 2016 | — | — |
MC Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Emma Kaysen Clemens Ipsen | Management | 0 companies |
| May Clemens Ipsen | Management | 0 companies |