| Revenue | DKK 2,8M | +8% |
| EBITDA | DKK -46K | +98% |
| Net profit | DKK -2,6M | +15% |
| Total assets | DKK 896K | -78% |
| Equity | DKK -2,1M | -545% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.714 | 1.875 | 2.260 | 1.807 | 1.843 | 2.134 | 5.646 | 2.575 | 2.774 |
| Staff expenses | -1.398 | -2.116 | -2.106 | -1.323 | -1.600 | -1.860 | -1.341 | -2.857 | -1.335 |
| EBITDA | 315 | -268 | 154 | 484 | 243 | 275 | 4.305 | -2.554 | -46 |
| Depreciation & amort. | -26 | -27 | -34 | -106 | -71 | -166 | -478 | -478 | -679 |
| EBIT | 290 | -294 | 121 | 377 | 172 | 109 | 3.827 | -3.032 | -725 |
| Net financials | -1 | -4 | -15 | -28 | -4 | -23 | -1 | -13 | -1.877 |
| Profit before tax | 289 | -298 | 105 | 350 | 168 | 85 | 3.826 | -3.045 | -2.602 |
| Tax | 72 | -64 | 27 | 94 | 38 | -23 | 814 | -0 | -0 |
| Net profit | 217 | -234 | 78 | 256 | 130 | 108 | 3.012 | -3.045 | -2.602 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 940 | 1.225 | 1.648 | 1.361 | 1.274 | 1.937 | 5.955 | 4.025 | 896 |
| Equity | 271 | -14 | 64 | 320 | 402 | 510 | 3.523 | 478 | -2.125 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 665 | 1.239 | 1.584 | 1.032 | 849 | 1.381 | 2.433 | 3.547 | 3.021 |
| Total debt | 665 | 1.239 | 1.584 | 1.032 | 849 | 1.381 | 2.433 | 3.547 | 3.021 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Storgaard | Unofficial title | 0 companies |