| Revenue | DKK 2,5M | +31% |
| EBITDA | DKK 440K | +162% |
| Net profit | DKK 205K | +121% |
| Total assets | DKK 2,1M | +4% |
| Equity | DKK -730K | +22% |
| Employees | 10 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.458 | 5.015 | 4.325 | 3.024 | 1.960 | 4.476 | 3.613 | 2.003 | 1.890 | 2.470 |
| Staff expenses | -1.665 | -3.171 | -3.222 | -3.622 | -3.533 | -3.000 | -3.516 | -2.462 | -2.606 | -2.030 |
| EBITDA | 1.793 | 1.843 | 1.104 | -598 | -1.573 | 1.476 | 97 | -459 | -716 | 440 |
| Depreciation & amort. | -578 | -572 | -679 | -764 | -861 | -306 | -291 | -262 | -35 | -23 |
| EBIT | 1.215 | 1.271 | 425 | -1.361 | -2.434 | 1.170 | -194 | -721 | -750 | 418 |
| Net financials | -6 | 5 | -14 | 2 | -115 | -89 | -62 | -143 | -223 | -213 |
| Profit before tax | 1.210 | 1.276 | 411 | -1.359 | -2.549 | 1.082 | -257 | -864 | -973 | 205 |
| Tax | 310 | 285 | 97 | -296 | -125 | -191 | -55 | 202 | -0 | -0 |
| Net profit | 900 | 991 | 314 | -1.063 | -2.423 | 1.273 | -202 | -1.066 | -973 | 205 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.308 | 6.072 | 5.281 | 4.920 | 3.202 | 3.825 | 3.554 | 2.509 | 2.043 | 2.130 |
| Equity | 4.015 | 4.106 | 3.520 | 2.457 | 33 | 1.306 | 1.104 | 38 | -935 | -730 |
| Long-term debt | 0 | 0 | 0 | 0 | 89 | 81 | 82 | 0 | 0 | 0 |
| Short-term debt | 798 | 1.573 | 1.490 | 2.345 | 3.080 | 2.439 | 2.368 | 2.470 | 2.978 | 2.860 |
| Total debt | 798 | 1.573 | 1.490 | 2.345 | 3.168 | 2.519 | 2.449 | 2.470 | 2.978 | 2.860 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DM Management | Management | 2015 | — | — |
KN Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ViSSEVASSE Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Mathiesen | Management | 0 companies |
| Karsten Noel Poulsen | Management | 0 companies |