| Revenue | DKK 8,5M | +14% |
| EBITDA | DKK 938K | +68% |
| Net profit | DKK 627K | +152% |
| Total assets | DKK 7,8M | -61% |
| Equity | DKK 173K | +138% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -215 | 1.047 | 3.398 | -443 | -26 | 420 | 171 | 1.026 | 7.430 | 8.452 |
| Staff expenses | -611 | -1.075 | -1.923 | -2.676 | -2.859 | -2.677 | -2.148 | -3.717 | -6.872 | -7.514 |
| EBITDA | -826 | -28 | 1.447 | -3.119 | -2.885 | -2.257 | -1.977 | -2.690 | 559 | 938 |
| Depreciation & amort. | -4 | -39 | -56 | -100 | -121 | -107 | -78 | -77 | -189 | -265 |
| EBIT | -830 | -67 | 1.391 | -3.219 | -3.006 | -2.365 | -2.055 | -2.768 | 369 | 673 |
| Net financials | -19 | -19 | -122 | -384 | -346 | -151 | -154 | -62 | -120 | -46 |
| Profit before tax | -849 | -87 | 1.268 | -3.603 | -3.353 | -2.515 | -2.209 | -2.829 | 249 | 627 |
| Tax | -0 | -0 | 122 | -23 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -849 | -87 | 1.146 | -3.580 | -3.353 | -2.515 | -2.209 | -2.829 | 249 | 627 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.208 | 4.663 | 5.200 | 8.098 | 5.869 | 8.191 | 10.968 | 15.239 | 19.670 | 7.754 |
| Equity | -479 | -566 | 580 | -2.999 | -6.352 | -8.867 | 2.126 | -704 | -454 | 173 |
| Long-term debt | 0 | 564 | 3.315 | 9.683 | 9.899 | 13.930 | 162 | 167 | 18.949 | 179 |
| Short-term debt | 1.686 | 4.665 | 1.282 | 1.415 | 2.322 | 3.128 | 8.681 | 15.776 | 1.175 | 7.402 |
| Total debt | 1.686 | 5.229 | 4.597 | 11.097 | 12.221 | 17.058 | 8.842 | 15.943 | 20.124 | 7.581 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Management | Management | 2015 | — | — |
DV Founder | Founder | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2017 | |
ADI Holding ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Larsen | Management | 0 companies |
| Drone Volt SA | Founder | 0 companies |