| Revenue | DKK 2,7M | +83% |
| EBITDA | DKK -564K | +35% |
| Net profit | DKK -525K | +25% |
| Total assets | DKK 3,3M | +28% |
| Equity | DKK 1,4M | -2% |
| Employees | 12 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27 | -70 | -32 | 148 | 378 | 704 | 626 | 1.491 | 2.732 |
| Staff expenses | -0 | -0 | -0 | -81 | -351 | -491 | -807 | -2.360 | -3.295 |
| EBITDA | -27 | -70 | -32 | 67 | 27 | 214 | -181 | -869 | -564 |
| Depreciation & amort. | -0 | -0 | -15 | -15 | -15 | -30 | -30 | -84 | -181 |
| EBIT | -27 | -70 | -46 | 52 | 12 | 184 | -211 | -953 | -745 |
| Net financials | 0 | 0 | 0 | -0 | -1 | -6 | -8 | -0 | -14 |
| Profit before tax | -27 | -70 | -46 | 52 | 12 | 178 | -219 | -953 | -759 |
| Tax | -6 | -4 | -0 | -13 | -3 | 39 | -48 | -250 | -234 |
| Net profit | -21 | -66 | -46 | 65 | 15 | 139 | -172 | -703 | -525 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 134 | 65 | 53 | 229 | 841 | 1.099 | 1.011 | 2.530 | 3.251 |
| Equity | 29 | -37 | 52 | 117 | 132 | 271 | 599 | 1.396 | 1.368 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 614 |
| Short-term debt | 101 | 101 | 1 | 112 | 709 | 805 | 412 | 1.134 | 1.270 |
| Total debt | 101 | 101 | 1 | 112 | 709 | 805 | 412 | 1.134 | 1.884 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NN Management | Management | 2015 | — | — |
MB Management | Management | 2015 | — | — |
ST Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mads B Holding 2015 ApS | Company | 50.0% | 50.0% | 2025 |
SITH HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
OMPI ApS | Company | 10.0% | 10.0% | 2025 |
CHATEAUNEUF HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Nørbæk | Management | 0 companies |
| Mads Boas | Management | 0 companies |
| Simon Thomsen | Management | 0 companies |