| Revenue | DKK 3,5M | +39% |
| EBITDA | DKK -129K | +53% |
| Net profit | DKK -118K | +67% |
| Total assets | DKK 2,5M | +4% |
| Equity | DKK 1,2M | -9% |
| Employees | 18 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 253 | 2.448 | 5.630 | 6.628 | 1.468 | 6.111 | 3.900 | 4.006 | 2.595 | 2.559 | 3.550 |
| Staff expenses | -87 | -3.975 | -7.126 | -8.009 | -2.596 | -12.905 | -5.707 | -2.081 | -2.148 | -2.834 | -3.679 |
| EBITDA | 165 | -1.527 | -1.496 | -1.381 | -1.128 | -6.794 | -1.807 | 1.925 | 446 | -275 | -129 |
| Depreciation & amort. | -6 | -153 | -208 | -237 | -64 | -254 | -232 | -72 | -0 | -29 | -70 |
| EBIT | 159 | -1.680 | -1.704 | -1.618 | -1.192 | -7.048 | -2.039 | 1.853 | 446 | -304 | -199 |
| Net financials | -17 | -91 | -171 | -106 | -53 | -373 | -389 | -256 | -35 | -51 | -49 |
| Profit before tax | 142 | -1.771 | -1.875 | -1.724 | -1.245 | -7.421 | -2.428 | 1.596 | 412 | -356 | -248 |
| Tax | 34 | -2 | -412 | -285 | -70 | -1.100 | -1.332 | -49 | 91 | -0 | -130 |
| Net profit | 108 | -1.769 | -1.463 | -1.439 | -1.174 | -6.320 | -1.096 | 1.645 | 321 | -356 | -118 |
| Item | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 301 | 1.095 | 1.621 | 1.521 | 1.298 | 2.097 | 3.002 | 3.079 | 2.793 | 2.410 | 2.509 |
| Equity | 158 | -1.611 | -3.074 | -1.363 | -2.538 | -7.358 | -3.454 | 1.391 | 1.712 | 1.356 | 1.238 |
| Long-term debt | 58 | 2.007 | 3.912 | 380 | 2.164 | 289 | 269 | 241 | 58 | 56 | 56 |
| Short-term debt | 83 | 699 | 783 | 2.505 | 1.671 | 9.166 | 6.187 | 1.448 | 1.024 | 998 | 1.215 |
| Total debt | 141 | 2.707 | 4.695 | 2.884 | 3.835 | 9.455 | 6.456 | 1.688 | 1.081 | 1.054 | 1.272 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RN Management | Management | 2016 | — | — |
ST Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANKBAR HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Randi Nielsen | Management | 0 companies |
| Steen Toft Helmer | Management | 0 companies |