| Revenue | DKK 379K | -58% |
| EBITDA | DKK -312K | -286% |
| Net profit | DKK -327K | -297% |
| Total assets | DKK 105K | -52% |
| Equity | DKK -2,1M | -18% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 827 | 926 | 184 | 1.044 | 1.095 | 799 | 59 | 910 | 379 |
| Staff expenses | -1.142 | -1.142 | -935 | -960 | -991 | -918 | -726 | -742 | -691 |
| EBITDA | -316 | 43 | -751 | 84 | 104 | -119 | -667 | 168 | -312 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -316 | 43 | -751 | 84 | 104 | -119 | -667 | 168 | -312 |
| Net financials | -17 | -13 | -14 | -66 | -82 | -76 | -112 | -2 | -16 |
| Profit before tax | -332 | 30 | -765 | 18 | 21 | -194 | -779 | 166 | -327 |
| Tax | -49 | 9 | 40 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -283 | 21 | -805 | 18 | 21 | -194 | -779 | 166 | -327 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.326 | 2.745 | 744 | 941 | 1.422 | 776 | 120 | 217 | 105 |
| Equity | -233 | -212 | -1.018 | -1.000 | -978 | -1.173 | -1.952 | -1.786 | -2.113 |
| Long-term debt | 0 | 0 | 128 | 21 | 0 | 68 | 100 | 100 | 1.403 |
| Short-term debt | 1.560 | 2.958 | 1.632 | 1.920 | 2.401 | 1.881 | 1.972 | 1.903 | 816 |
| Total debt | 1.560 | 2.958 | 1.760 | 1.941 | 2.401 | 1.949 | 2.072 | 2.003 | 2.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Unofficial title | Unofficial title | 2024 | — | — |
ST Management | Management | 2014 | — | — |
MS Management | Management | 2019 | — | — |
GW Founder | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 | |
R-REFLEXIONS ApS | Company | 15.0% | 15.0% | 2014 |
LUXWISE ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Cramer-Kam | Unofficial title | 0 companies |
| Søren Tjønneland | Management | 0 companies |
| Michael Søren Pasieczny | Management | 0 companies |
| Gorm Wilhelm Teichert | Founder | 0 companies |
| Rikard Simon Fredrik Ahlstrand | Board of Directors | 0 companies |