| Revenue | DKK -3,9M | +31% |
| EBITDA | DKK -96,8M | -5% |
| Net profit | DKK -97,8M | -6% |
| Total assets | DKK 2,8M | +15% |
| Equity | DKK -20,9M | +23% |
| Employees | 145 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -36 | -135 | -504 | -869 | -819 | 828 | -3.744 | -3.164 | -2.988 | -3.907 |
| Staff expenses | -16 | -37.963 | -47.968 | -52.777 | -56.302 | -62.756 | -68.957 | -78.723 | -88.007 | -92.339 |
| EBITDA | -52 | -38.098 | -48.471 | -53.646 | -57.121 | -61.927 | -72.701 | -81.887 | -91.754 | -96.765 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -94 | -328 |
| EBIT | -52 | -38.098 | -48.471 | -53.646 | -57.121 | -61.927 | -72.701 | -81.891 | -91.848 | -97.093 |
| Net financials | -0 | -27 | -75 | -436 | -805 | -866 | -408 | -459 | -502 | -673 |
| Profit before tax | -52 | -38.125 | -48.546 | -54.082 | -57.926 | -62.793 | -73.109 | -82.351 | -92.349 | -97.766 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -52 | -38.125 | -48.546 | -54.082 | -57.926 | -62.793 | -73.109 | -82.351 | -92.349 | -97.766 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 146 | 867 | 500 | 1.366 | 955 | 848 | 1.000 | 2.445 | 2.804 |
| Equity | -51 | -3.759 | -3.725 | -19.007 | -21.483 | -31.115 | -26.786 | -24.838 | -27.138 | -20.894 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.364 | 3.482 | 3.521 | 3.595 | 3.686 | 3.800 |
| Short-term debt | 51 | 3.905 | 4.593 | 19.507 | 21.485 | 28.587 | 24.112 | 22.243 | 25.897 | 19.898 |
| Total debt | 51 | 3.905 | 4.593 | 19.507 | 22.849 | 32.070 | 27.633 | 25.838 | 29.582 | 23.698 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2016 | — | — |
TR Management | Management | 2019 | — | — |
LK Management | Management | 2016 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Søren Sehested | Management | 0 companies |
| Thomas Rasmussen | Management | 0 companies |
| Liselotte Krøyer | Management | 0 companies |