| Revenue | DKK 822K | +74% |
| EBITDA | DKK -83K | +32% |
| Net profit | DKK -113K | -13% |
| Total assets | DKK 559K | +6% |
| Equity | DKK 269K | -30% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.744 | 499 | 537 | 520 | 473 | 748 | 473 | 822 |
| Staff expenses | -340 | -380 | -418 | -398 | -379 | -462 | -594 | -825 |
| EBITDA | -355 | 120 | 118 | 122 | 94 | 286 | -121 | -83 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -2 | -6 | -6 |
| EBIT | -355 | 120 | 118 | 122 | 94 | 284 | -127 | -88 |
| Net financials | -2 | -3 | -0 | -3 | -1 | -2 | -2 | -1 |
| Profit before tax | -357 | 117 | 118 | 119 | 93 | 282 | -129 | -89 |
| Tax | -25 | 27 | 26 | 27 | 21 | 62 | -28 | 24 |
| Net profit | -332 | 89 | 92 | 92 | 72 | 220 | -100 | -113 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 316 | 438 | 506 | 591 | 457 | 919 | 528 | 559 |
| Equity | -83 | 7 | 98 | 190 | 263 | 483 | 382 | 269 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 399 | 431 | 408 | 400 | 195 | 432 | 145 | 290 |
| Total debt | 399 | 431 | 408 | 400 | 195 | 432 | 145 | 290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 2019 | — | — |
TF Management | Management | 2019 | — | — |
BK Management | Management | 2014 | — | — |
SM Management | Management | 2014 | — | — |
RJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2015 | |
Jensen Coach & Consult ApS | Company | 25.0% | 25.0% | 2019 |
Karami Holding ApS | Company | 33.3% | 33.3% | 2016 |
Selskabet af 5. maj 2023 ApS | Company | 66.7% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kåre Guldager Madsen | Management | 0 companies |
| Thomas Fuglsang Pedersen | Management | 0 companies |
| Baskaran Ketharanathan | Management | 0 companies |
| Siban Mohammed Ahmed | Management | 0 companies |
| Rasmus Jensen | Chief Executive Officer | 0 companies |