| Revenue | DKK 1,6M | +117% |
| EBITDA | DKK -1,2M | +37% |
| Net profit | DKK -1,6M | +39% |
| Total assets | DKK 4,5M | +31% |
| Equity | DKK -3,3M | -87% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.261 | 1.822 | 2.532 | 2.374 | 2.828 | 1.952 | 1.723 | 1.579 | 745 | 1.615 |
| Staff expenses | -1.724 | -1.542 | -1.832 | -2.439 | -2.083 | -1.682 | -1.545 | -1.547 | -2.677 | -2.830 |
| EBITDA | -462 | 280 | 700 | -65 | 745 | 269 | 178 | 32 | -1.932 | -1.215 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9 |
| EBIT | -462 | 280 | 700 | -65 | 745 | 269 | 178 | 32 | -1.932 | -1.224 |
| Net financials | -24 | -253 | -255 | -44 | -35 | -29 | 134 | -193 | -604 | -329 |
| Profit before tax | -486 | 27 | 445 | -110 | 709 | 240 | 312 | -161 | -2.536 | -1.553 |
| Tax | -0 | -0 | 6 | -23 | 159 | 57 | 72 | -25 | 29 | -1 |
| Net profit | -486 | 27 | 439 | -87 | 550 | 183 | 241 | -137 | -2.565 | -1.552 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.038 | 4.223 | 5.281 | 4.411 | 5.465 | 3.940 | 4.014 | 3.734 | 3.471 | 4.533 |
| Equity | -436 | -409 | 30 | -56 | 494 | 677 | 918 | 781 | -1.784 | -3.336 |
| Long-term debt | 0 | 0 | 0 | 0 | 92 | 167 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.474 | 4.632 | 5.251 | 4.467 | 4.879 | 3.097 | 3.097 | 2.953 | 5.253 | 7.868 |
| Total debt | 3.474 | 4.632 | 5.251 | 4.467 | 4.971 | 3.263 | 3.097 | 2.953 | 5.253 | 7.868 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Management | Management | 2017 | — | — |
WM Management | Management | 2023 | — | — |
MM Management | Management | 2014 | — | — |
ØB Management | Management | 2023 | — | — |
CF Management | Management | 2021 | — | — |
PA Management | Management | 2014 | — | — |
EH Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Espen Krogstad | Management | 0 companies |
| Wilhelm Matheson | Management | 0 companies |
| Morten Myrmel | Management | 0 companies |
| Øystein Bråta | Management | 0 companies |
| Christophe Francis Charles Merkel | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Erik Hegbom | Management | 0 companies |