| Revenue | DKK 117K | -8% |
| EBITDA | DKK -154K | -221% |
| Net profit | DKK -159K | -330% |
| Total assets | DKK 277K | -70% |
| Equity | DKK 223K | -42% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 77 | 121 | 17 | 87 | 150 | 198 | 286 | 127 | 117 |
| Staff expenses | -0 | -0 | -95 | -0 | -0 | -64 | -138 | -0 | -269 |
| EBITDA | 77 | 121 | -80 | 87 | 150 | 133 | 143 | 127 | -154 |
| Depreciation & amort. | -9 | -0 | -10 | -7 | -5 | -4 | -12 | -0 | -0 |
| EBIT | 68 | 121 | -90 | 79 | 144 | 129 | 131 | 127 | -154 |
| Net financials | -31 | -39 | -35 | -36 | -33 | -31 | -30 | -28 | -5 |
| Profit before tax | 37 | 82 | -125 | 44 | 111 | 97 | 102 | 100 | -159 |
| Tax | 10 | 20 | -25 | 11 | 31 | 26 | 25 | 30 | -0 |
| Net profit | 28 | 62 | -100 | 32 | 81 | 71 | 77 | 69 | -159 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 729 | 803 | 823 | 905 | 923 | 1.045 | 1.220 | 928 | 277 |
| Equity | 90 | 152 | 52 | 84 | 165 | 236 | 313 | 383 | 223 |
| Long-term debt | 479 | 485 | 491 | 462 | 437 | 420 | 401 | 403 | 0 |
| Short-term debt | 161 | 166 | 280 | 359 | 321 | 389 | 506 | 142 | 54 |
| Total debt | 639 | 652 | 771 | 821 | 758 | 809 | 907 | 545 | 54 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Unofficial title | Unofficial title | 2026 | — | — |
JN Founder | Founder | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 0.0% | 2017 | |
| Individual | 50.0% | 0.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Machenhauer | Unofficial title | 0 companies |
| Jens-Jørgen Nielsen | Founder | 0 companies |