| Revenue | DKK 772K | -11% |
| EBITDA | DKK 223K | +252% |
| Net profit | DKK 149K | +210% |
| Total assets | DKK 334K | +27% |
| Equity | DKK 220K | +210% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 534 | 1.175 | 1.085 | 1.384 | 688 | 1.259 | 1.076 | 873 | 772 |
| Staff expenses | -374 | -922 | -1.296 | -1.159 | -741 | -1.077 | -1.147 | -1.019 | -549 |
| EBITDA | 160 | 252 | -211 | 224 | -53 | 182 | -71 | -146 | 223 |
| Depreciation & amort. | -0 | -0 | -0 | -11 | -12 | -12 | -12 | -12 | -1 |
| EBIT | 160 | 252 | -211 | 213 | -65 | 170 | -83 | -158 | 222 |
| Net financials | -1 | -11 | -6 | -10 | -13 | -27 | -13 | -14 | -29 |
| Profit before tax | 159 | 264 | -204 | 203 | -78 | 144 | -96 | -173 | 193 |
| Tax | 39 | 59 | -0 | 3 | -71 | 80 | -20 | -37 | 44 |
| Net profit | 120 | 204 | -204 | 200 | -7 | 64 | -76 | -135 | 149 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 288 | 551 | 329 | 619 | 568 | 463 | 514 | 262 | 334 |
| Equity | 170 | 255 | 51 | 251 | 244 | 308 | 232 | 71 | 220 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 117 | 296 | 278 | 367 | 324 | 155 | 281 | 191 | 114 |
| Total debt | 117 | 296 | 278 | 367 | 324 | 155 | 281 | 191 | 114 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DM Management | Management | 2015 | — | — |
PA Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Dorit Møller Larsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |