| Revenue | DKK 1,2M | -14% |
| EBITDA | DKK -107K | -128% |
| Net profit | DKK -356K | -515% |
| Total assets | DKK 1,6M | -4% |
| Equity | DKK -662K | -116% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 259 | -153 | 9 | -144 | 937 | 417 | 1.753 | 610 | 1.375 | 1.176 |
| Staff expenses | -319 | -510 | -426 | -611 | -831 | -713 | -743 | -939 | -993 | -1.283 |
| EBITDA | -60 | -663 | -417 | -754 | 106 | -296 | 1.010 | -329 | 382 | -107 |
| Depreciation & amort. | -8 | -10 | -13 | -29 | -22 | -63 | -98 | -115 | -121 | -129 |
| EBIT | -67 | -673 | -430 | -783 | 84 | -359 | 912 | -444 | 260 | -236 |
| Net financials | -5 | -2 | -9 | -38 | -64 | -34 | -114 | -142 | -145 | -119 |
| Profit before tax | -73 | -675 | -248 | -821 | 20 | 669 | 798 | -586 | 116 | -356 |
| Tax | -14 | -147 | 95 | 256 | -0 | 531 | 183 | -129 | 30 | -0 |
| Net profit | -59 | -528 | -343 | -1.077 | 20 | 138 | 615 | -458 | 86 | -356 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 523 | 2.078 | 1.256 | 1.517 | 1.437 | 1.692 | 1.702 | 1.483 | 1.647 | 1.576 |
| Equity | -9 | -536 | -880 | -707 | -687 | -549 | 66 | -392 | -306 | -662 |
| Long-term debt | 500 | 750 | 590 | 30 | 35 | 43 | 69 | 69 | 988 | 1.552 |
| Short-term debt | 32 | 1.864 | 1.546 | 2.194 | 2.089 | 2.198 | 1.567 | 1.806 | 965 | 685 |
| Total debt | 532 | 2.614 | 2.136 | 2.224 | 2.124 | 2.241 | 1.636 | 1.875 | 1.954 | 2.238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NOYER HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
GrowYou ApS | Company | 25.0% | 25.0% | 2018 |
Eggert Eggert ApS | Company | 15.0% | 15.0% | 2014 |
| Individual | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Janus Larsen | Management | 0 companies |