| Revenue | DKK 1,4M | +67% |
| EBITDA | DKK 687K | +53% |
| Net profit | DKK 505K | +18% |
| Total assets | DKK 835K | +77% |
| Equity | DKK -3,1M | -19% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 8 | -470 | -857 | -222 | -1.010 | -170 | -1.760 | -2.890 | 889 | 824 | 1.375 |
| Staff expenses | -0 | -0 | -1.823 | -1.837 | -2.059 | -1.385 | -907 | -984 | -2.085 | -184 | -375 | -633 |
| EBITDA | -61 | -1.616 | -2.293 | -2.694 | -2.281 | -2.395 | -1.077 | -2.744 | -4.975 | 706 | 449 | 687 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -61 | -1.616 | -2.293 | -2.694 | -2.281 | -2.395 | -1.077 | -2.744 | -4.975 | 706 | 449 | 687 |
| Net financials | -0 | -0 | -3 | -1 | -1 | -3 | -157 | -1 | -199 | -0 | -20 | -182 |
| Profit before tax | -61 | -1.616 | -2.296 | -2.695 | -2.282 | -2.398 | -1.234 | -2.745 | -5.174 | 705 | 429 | 505 |
| Tax | -0 | -0 | -554 | -423 | -438 | -347 | -311 | 47 | -0 | 5 | -0 | -0 |
| Net profit | -61 | -1.616 | -1.741 | -2.272 | -1.844 | -2.051 | -923 | -2.792 | -5.174 | 700 | 429 | 505 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 374 | 480 | 2.006 | 486 | 447 | 430 | 1.656 | 51 | 163 | 472 | 835 |
| Equity | -3 | 333 | -3.417 | 1.711 | -1 | -2.052 | -2.976 | -5.729 | -3.798 | -3.098 | -2.648 | -3.147 |
| Long-term debt | 0 | 0 | 3.785 | 132 | 186 | 2.285 | 3.176 | 1.664 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 | 41 | 113 | 163 | 301 | 215 | 230 | 5.721 | 3.850 | 3.261 | 3.120 | 3.982 |
| Total debt | 3 | 41 | 3.897 | 295 | 487 | 2.499 | 3.406 | 7.385 | 3.850 | 3.261 | 3.120 | 3.982 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2019 | |
| Individual | 20.0% | 20.0% | 2021 | |
| Individual | 0.0% | 0.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 0.0% | 0.0% | 2015 | |
| Individual | 0.0% | 0.0% | 2015 | |
| Individual | 0.0% | 0.0% | 2015 | |
| Individual | 0.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Franck Bergonzo | Board of Directors | 0 companies |
| Lars Buch | Chairman | 0 companies |