| Revenue | DKK 1,8M | -6% |
| EBITDA | DKK -420K | -277% |
| Net profit | DKK -569K | -7250% |
| Total assets | DKK 10,5M | +2% |
| Equity | DKK -569K | -7252% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.692 | 8.516 | 11.201 | 6.078 | 5.322 | 2.736 | 2.832 | 3.581 | 4.418 | 1.936 | 1.823 |
| Staff expenses | -199 | -1.824 | -1.990 | -2.442 | -2.368 | -1.891 | -1.668 | -2.313 | -2.721 | -1.700 | -2.242 |
| EBITDA | 1.493 | 6.692 | 9.211 | 3.636 | 2.953 | 845 | 1.164 | 1.268 | 1.697 | 236 | -420 |
| Depreciation & amort. | -2 | -31 | -53 | -88 | -106 | -117 | -113 | -98 | -89 | -61 | -39 |
| EBIT | 1.491 | 6.661 | 9.158 | 3.548 | 2.847 | 728 | 1.050 | 1.170 | 1.608 | 176 | -459 |
| Net financials | -2 | -30 | -210 | -182 | -382 | -619 | -35 | 352 | 45 | -168 | -120 |
| Profit before tax | 1.488 | 6.631 | 8.948 | 3.365 | 2.598 | 251 | 1.015 | 1.522 | 1.653 | 8 | -579 |
| Tax | 2 | 4 | 6 | 8 | -0 | -0 | -10 | -0 | -0 | -0 | -10 |
| Net profit | 1.486 | 6.628 | 8.941 | 3.357 | 2.598 | 251 | 1.025 | 1.522 | 1.653 | 8 | -569 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.463 | 7.689 | 10.823 | 11.655 | 11.100 | 9.328 | 10.028 | 10.844 | 10.911 | 10.266 | 10.484 |
| Equity | 1.486 | 6.628 | 8.941 | 3.357 | 2.598 | 251 | 1.025 | 1.522 | 1.653 | 8 | -569 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.974 | 1.056 | 1.869 | 8.278 | 8.482 | 9.058 | 8.993 | 9.312 | 9.248 | 10.248 | 11.053 |
| Total debt | 1.974 | 1.056 | 1.869 | 8.278 | 8.482 | 9.058 | 8.993 | 9.312 | 9.248 | 10.248 | 11.053 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2015 | — | — |
MK Management | Management | 2015 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Anders Jul Madsen | Management | 0 companies |
| Michael Koch | Management | 0 companies |