| Revenue | DKK -613K | +69% |
| EBITDA | DKK -613K | -69% |
| Net profit | DKK 444K | -99% |
| Total assets | DKK 88M | +10% |
| Equity | DKK 40,7M | +1% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -73 | — | -281 | -243 | -301 | -514 | -548 | -400 | -408 | -362 | -613 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -73 | -272 | -281 | -243 | -301 | -514 | -548 | -400 | -408 | -362 | -613 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -73 | -272 | -281 | -243 | -301 | -514 | -548 | -400 | -408 | -362 | -613 |
| Net financials | -983 | -5.764 | -5.770 | -5.750 | -5.111 | -1.543 | 6.697 | -2.706 | -1.106 | 78.947 | -1.625 |
| Profit before tax | -1.056 | -6.036 | -6.051 | -5.993 | -5.412 | -2.057 | 6.149 | -3.106 | -1.514 | 78.585 | -2.238 |
| Tax | -0 | 16.452 | 11.169 | 27.128 | 38.707 | 4.039 | 2.291 | 3.829 | 2.948 | -2.047 | -2.682 |
| Net profit | -1.056 | -22.488 | -17.220 | -33.121 | -44.119 | -6.096 | 3.858 | -6.935 | -4.462 | 80.632 | 444 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 98.989 | 100.350 | 101.805 | 103.119 | 222.813 | 225.722 | 230.454 | 227.538 | 117.768 | 79.998 | 88.018 |
| Equity | -1.006 | -23.494 | -40.714 | -73.835 | -117.954 | -32.807 | -28.949 | -35.884 | -40.346 | 40.286 | 40.730 |
| Long-term debt | 99.841 | 107.251 | 114.663 | 122.053 | 249.110 | 150.618 | 150.618 | 150.618 | 155.509 | 39.646 | 47.015 |
| Short-term debt | 155 | 527 | 621 | 152 | 414 | 107.911 | 108.785 | 112.804 | 2.605 | 66 | 273 |
| Total debt | 99.996 | 107.778 | 115.284 | 122.205 | 249.524 | 258.529 | 259.403 | 263.422 | 158.114 | 39.712 | 47.288 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EE Management | Management | 2020 | — | — |
NC Management | Management | 2017 | — | — |
PM Management | Management | 2020 | — | — |
RV Management | Management | 2019 | — | — |
JS Founder | Founder | 2014 | — | — |
EA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Etai Erlich | Management | 0 companies |
| Niels Christian Wedell-Wedellsborg | Management | 0 companies |
| Peter Matzen Drachmann | Management | 0 companies |
| Roy Vishnovizki | Management | 0 companies |
| Jacob Smed | Founder | 0 companies |
| Efrat Abuav | Management | 0 companies |