| Revenue | DKK -2M | -81% |
| EBITDA | DKK -7,9M | +53% |
| Net profit | DKK -9,3M | +69% |
| Total assets | DKK 163,3M | -6% |
| Equity | DKK 140,6M | -6% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -142 | 737 | -470 | -455 | 355 | -6.900 | -5.104 | -3.530 | 1.461 | -10.283 | -1.996 |
| Staff expenses | -0 | -997 | -322 | -2.585 | -3.883 | -3.751 | -3.482 | -8.003 | -8.162 | -6.757 | -5.928 |
| EBITDA | -142 | 737 | -791 | -3.040 | -3.528 | -10.651 | -8.587 | -11.533 | -6.701 | -17.040 | -7.924 |
| Depreciation & amort. | -0 | -71 | -115 | -130 | -269 | -478 | -587 | -730 | -718 | -608 | -558 |
| EBIT | -142 | 666 | -907 | -3.170 | -3.796 | -11.129 | -9.173 | -12.263 | -7.419 | -17.648 | -8.482 |
| Net financials | -138 | -469 | -228 | -2.555 | -2.270 | -2.808 | -2.145 | -1.802 | -3.763 | -7.149 | -789 |
| Profit before tax | -280 | 197 | -1.134 | -5.726 | -6.066 | -13.937 | -11.319 | -14.065 | -11.182 | -24.797 | -9.271 |
| Tax | -61 | 43 | -249 | -1.258 | -1.410 | -2.960 | -150 | -3.398 | -2.442 | 5.105 | -0 |
| Net profit | -219 | 153 | -886 | -4.468 | -4.656 | -10.977 | -11.169 | -10.667 | -8.740 | -29.902 | -9.271 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.242 | 14.603 | 34.780 | 203.982 | 249.818 | 256.690 | 200.954 | 202.387 | 197.546 | 173.456 | 163.269 |
| Equity | -169 | -15 | 27.490 | 23.023 | 18.367 | 7.389 | -3.780 | 10.554 | 21.813 | 149.879 | 140.608 |
| Long-term debt | 61 | 18 | 0 | 0 | 0 | 222 | 259 | 109 | 0 | 0 | 0 |
| Short-term debt | 14.410 | 14.618 | 7.289 | 180.959 | 231.452 | 249.079 | 204.474 | 191.724 | 175.733 | 23.577 | 22.661 |
| Total debt | 14.410 | 14.618 | 7.289 | 180.959 | 231.452 | 249.301 | 204.733 | 191.833 | 175.733 | 23.577 | 22.661 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2014 | — | — |
PJ Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A&A HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Marc Rainer Vogel | Management | 0 companies |
| Patrick Jakobsen Vogel | Management | 0 companies |