| Revenue | DKK 686K | +87% |
| EBITDA | DKK 40K | -74% |
| Net profit | DKK -8K | -116% |
| Total assets | DKK 399K | -27% |
| Equity | DKK 32K | +289% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Revenue | 161 | 329 | 530 | 729 | 647 | 367 | 686 |
| Staff expenses | -101 | -441 | -553 | -619 | -547 | -213 | -646 |
| EBITDA | 60 | -112 | -22 | 95 | 91 | 155 | 40 |
| Depreciation & amort. | -25 | -0 | -1 | -31 | -32 | -56 | -47 |
| EBIT | 35 | -112 | -23 | 64 | 59 | 99 | -7 |
| Net financials | -0 | -9 | -2 | -20 | -34 | -30 | -1 |
| Profit before tax | 35 | -122 | -25 | 44 | 25 | 69 | -8 |
| Tax | 9 | -24 | -5 | 9 | 11 | 18 | -0 |
| Net profit | 26 | -97 | -20 | 34 | 14 | 51 | -8 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Total assets | 58 | 112 | 280 | 413 | 576 | 545 | 399 |
| Equity | 26 | -71 | -91 | -57 | -43 | 8 | 32 |
| Long-term debt | 0 | 0 | 0 | 109 | 196 | 153 | 0 |
| Short-term debt | 32 | 183 | 371 | 361 | 423 | 379 | 367 |
| Total debt | 32 | 183 | 371 | 470 | 619 | 532 | 367 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2021 | — | — |
HK Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vstgn Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| John Støckel | Management | 0 companies |
| Hakan Keser | Management | 0 companies |