| Revenue | DKK 781K | +57% |
| EBITDA | DKK 127K | +173% |
| Net profit | DKK 176K | +211% |
| Total assets | DKK 559K | +34% |
| Equity | DKK 9K | +105% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 199 | 714 | 940 | 843 | 1.264 | 1.154 | 1.104 | 1.203 | 497 | 781 |
| Staff expenses | -138 | -636 | -932 | -1.108 | -831 | -1.006 | -1.089 | -1.210 | -672 | -654 |
| EBITDA | 61 | 78 | 8 | -265 | 433 | 148 | 15 | -7 | -174 | 127 |
| Depreciation & amort. | -22 | -66 | -66 | -69 | -69 | -47 | -3 | -2 | -0 | -0 |
| EBIT | 39 | 12 | -59 | -333 | 364 | 101 | 12 | -9 | -174 | 127 |
| Net financials | -23 | 21 | -26 | 57 | 1 | -76 | -24 | -52 | 15 | 49 |
| Profit before tax | 17 | 33 | -84 | -276 | 365 | 25 | -11 | -61 | -159 | 176 |
| Tax | 16 | 3 | -10 | 1 | 17 | 24 | 6 | -0 | -0 | -0 |
| Net profit | 1 | 29 | -75 | -277 | 348 | 1 | -18 | -61 | -159 | 176 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 636 | 1.264 | 1.415 | 1.050 | 1.649 | 1.412 | 1.121 | 966 | 416 | 559 |
| Equity | 51 | 80 | 0 | -277 | 71 | 71 | 53 | -8 | -167 | 9 |
| Long-term debt | 278 | 200 | 161 | 121 | 80 | 39 | 0 | 0 | 0 | 0 |
| Short-term debt | 294 | 974 | 1.254 | 1.206 | 1.498 | 1.302 | 1.068 | 974 | 584 | 550 |
| Total debt | 572 | 1.174 | 1.415 | 1.327 | 1.579 | 1.341 | 1.068 | 974 | 584 | 550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2015 | — | — |
KM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WREMSTAR HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
KIM MAROTT HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Alexis Maschvitsz Wrem | Management | 0 companies |
| Kim Marott | Management | 0 companies |