| Revenue | DKK 1,3M | +671% |
| EBITDA | DKK -10,7M | -144% |
| Net profit | DKK -10,9M | -146% |
| Total assets | DKK 6,7M | +67% |
| Equity | DKK -11,9M | -1089% |
| Employees | 35 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.057 | -3.530 | -3.286 | -2.267 | -2.381 | -2.896 | -2.106 | 792 | 173 | 1.335 |
| Staff expenses | -1.068 | -2.666 | -4.930 | -5.977 | -5.041 | -3.456 | -3.118 | -3.744 | -4.553 | -12.036 |
| EBITDA | -4.125 | -6.196 | -8.216 | -8.244 | -7.422 | -6.352 | -5.224 | -2.953 | -4.380 | -10.701 |
| Depreciation & amort. | -678 | -964 | -1.097 | -1.318 | -1.454 | -1.222 | -52 | -18 | -14 | -95 |
| EBIT | -4.802 | -7.160 | -9.312 | -9.562 | -8.876 | -7.574 | -5.276 | -2.971 | -4.394 | -10.796 |
| Net financials | -21 | 203 | -30 | -66 | -31 | -4 | -29 | -38 | -25 | -72 |
| Profit before tax | -4.824 | -6.957 | -9.342 | -9.629 | -8.907 | -7.578 | -5.305 | -3.009 | -4.419 | -10.868 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4.824 | -6.957 | -9.342 | -9.629 | -8.907 | -7.578 | -5.305 | -3.009 | -4.419 | -10.868 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.802 | 10.091 | 10.463 | 10.587 | 7.013 | 4.974 | 5.813 | 5.819 | 4.000 | 6.671 |
| Equity | -4.774 | 6.191 | -3.151 | 4.220 | -4.687 | -2.265 | -70 | -3.079 | -998 | -11.866 |
| Long-term debt | 13 | 14 | 45 | 40 | 105 | 364 | 364 | 89 | 0 | 0 |
| Short-term debt | 14.576 | 3.900 | 13.615 | 6.367 | 11.595 | 6.875 | 5.518 | 8.808 | 4.998 | 18.536 |
| Total debt | 14.576 | 3.900 | 13.615 | 6.367 | 11.700 | 7.239 | 5.882 | 8.897 | 4.998 | 18.536 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Management | Management | 2014 | — | — |
FG Management | Management | 2014 | — | — |
FG Management | Management | 2016 | — | — |
PA Management | Management | 2014 | — | — |
HR Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Helgi Rúnar Óskarsson | Management | 0 companies |
| Finnbogi Gylfason | Management | 0 companies |
| Finnbogi Gylfason | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Helgi Runar Oskarsson | Management | 0 companies |