| Revenue | DKK 26,7M | -16% |
| EBITDA | DKK 4,6M | +15% |
| Net profit | DKK 3,3M | +36% |
| Total assets | DKK 20,7M | -68% |
| Equity | DKK 16,9M | +25% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -96 | 17 | 154 | 105 | 2 | 4.133 | 13.289 | 27.087 | 31.748 | 26.656 |
| Staff expenses | -221 | -157 | -150 | -257 | -52 | -921 | -6.891 | -17.566 | -27.766 | -22.092 |
| EBITDA | -316 | -140 | 4 | -152 | 55 | 3.212 | 6.398 | 9.521 | 3.982 | 4.565 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -69 | -53 |
| EBIT | -317 | -140 | 3 | -152 | 54 | 3.212 | 6.398 | 9.501 | 3.913 | 4.512 |
| Net financials | -3 | -45 | -10 | -1 | -7 | -20 | 690 | -754 | -531 | -30 |
| Profit before tax | -320 | -185 | -6 | -154 | 109 | 3.192 | 7.088 | 8.747 | 3.382 | 4.482 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 1.131 | 1.938 | 930 | 1.144 |
| Net profit | -320 | -185 | -6 | -154 | 109 | 3.192 | 5.957 | 6.809 | 2.452 | 3.338 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49 | 74 | 33 | 22 | 65 | 317 | 5.882 | 14.783 | 64.233 | 20.706 |
| Equity | -315 | -500 | -507 | -660 | -551 | -1.797 | 3.995 | 11.075 | 13.526 | 16.864 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 364 | 574 | 539 | 682 | 616 | 2.114 | 1.887 | 3.708 | 50.707 | 3.841 |
| Total debt | 364 | 574 | 539 | 682 | 616 | 2.114 | 1.887 | 3.708 | 50.707 | 3.841 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2015 | — | — |
JI Management | Management | 2020 | — | — |
EB Management | Management | 2014 | — | — |
CP Management | Management | 2020 | — | — |
RE Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jeffrey M. Gabriel | Management | 0 companies |
| Jared Ian Dunkin | Management | 0 companies |
| Eric Barnett Miller | Management | 0 companies |
| Curtis Pey-Lin Lu | Management | 0 companies |
| Ronald Edward Reno | Management | 0 companies |