| Revenue | DKK 214K | -50% |
| EBITDA | DKK 47K | +43% |
| Net profit | DKK 37K | +44% |
| Total assets | DKK 1,6M | +12% |
| Equity | DKK 453K | +9% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 365 | 673 | 1.175 | 1.186 | 1.694 | 1.284 | 1.263 | 439 | 432 | 214 |
| Staff expenses | -67 | -278 | -605 | -1.153 | -1.183 | -1.686 | -1.136 | -1.195 | -412 | -399 | -167 |
| EBITDA | 33 | 88 | 68 | 22 | 3 | 8 | 148 | 68 | 27 | 33 | 47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 33 | 88 | 68 | 22 | 3 | 8 | 148 | 68 | 27 | 33 | 47 |
| Net financials | 0 | 0 | -0 | -0 | -0 | -0 | -2 | -4 | -2 | -0 | 0 |
| Profit before tax | 33 | 88 | 68 | 22 | 3 | 8 | 146 | 64 | 26 | 33 | 47 |
| Tax | 8 | 22 | 15 | 5 | 3 | 4 | 39 | 14 | 6 | 7 | 10 |
| Net profit | 25 | 66 | 52 | 17 | 0 | 4 | 106 | 50 | 20 | 26 | 37 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 577 | 623 | 1.718 | 1.255 | 1.581 | 748 | 1.473 | 1.783 | 1.325 | 1.407 | 1.573 |
| Equity | 75 | 141 | 193 | 210 | 211 | 214 | 321 | 371 | 391 | 416 | 453 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 502 | 482 | 1.525 | 1.045 | 1.370 | 534 | 1.152 | 1.412 | 934 | 991 | 1.120 |
| Total debt | 502 | 482 | 1.525 | 1.045 | 1.370 | 534 | 1.152 | 1.412 | 934 | 991 | 1.120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Management | Management | 2014 | — | — |
VS Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEWROPE ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Charlotte Møller Sørensen | Management | 0 companies |
| Vagn Strandgaard | Management | 0 companies |