| Revenue | DKK -457K | +111% |
| EBITDA | DKK -457K | -111% |
| Net profit | DKK -465K | -23% |
| Total assets | DKK 569K | +5% |
| Equity | DKK 191K | +340% |
| Employees | 14 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 204 | 1.038 | 866 | 590 | -202 | 120 | -100 | 9 | -216 | -457 |
| Staff expenses | -583 | -867 | -952 | -449 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -379 | 171 | -86 | 140 | -290 | 120 | -100 | -91 | -216 | -457 |
| Depreciation & amort. | -44 | -65 | -67 | -65 | -119 | -202 | -199 | -204 | -205 | -98 |
| EBIT | -424 | 105 | -153 | 75 | -409 | -82 | -300 | -295 | -422 | -555 |
| Net financials | -6 | -9 | -7 | -3 | -23 | -45 | -57 | -5 | -2 | -16 |
| Profit before tax | -430 | 96 | -160 | 72 | -432 | -127 | -357 | -300 | -423 | -570 |
| Tax | 4 | -4 | -104 | -8 | 112 | -0 | -0 | -38 | -45 | -105 |
| Net profit | -434 | 100 | -57 | 80 | -544 | -127 | -357 | -262 | -379 | -465 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 410 | 646 | 579 | 721 | 1.331 | 1.212 | 990 | 688 | 543 | 569 |
| Equity | -384 | -284 | -340 | -261 | -804 | -932 | 211 | 299 | -79 | 191 |
| Long-term debt | 544 | 412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 246 | 517 | 919 | 981 | 2.136 | 2.143 | 779 | 389 | 623 | 379 |
| Total debt | 790 | 930 | 919 | 981 | 2.136 | 2.143 | 779 | 389 | 623 | 379 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Palæo Holding ApS | Company | 100.0% | 100.0% | 2019 |
CLARKE HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Emil Nielsen | Management | 0 companies |