| Revenue | DKK 127K | -36% |
| EBITDA | DKK 113K | +522% |
| Net profit | DKK 66K | +123% |
| Total assets | DKK 125K | -47% |
| Equity | DKK -133K | +33% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 132 | 91 | 297 | 370 | 707 | 523 | 462 | 245 | 199 | 127 |
| Staff expenses | -80 | -109 | -141 | -251 | -288 | -368 | -477 | -353 | -181 | -14 |
| EBITDA | 51 | -18 | 156 | 118 | -140 | 154 | -15 | -108 | 18 | 113 |
| Depreciation & amort. | -63 | -94 | -94 | -31 | -20 | -10 | -21 | -21 | -321 | -50 |
| EBIT | -12 | -113 | 61 | 87 | -160 | 144 | -36 | -129 | -303 | 63 |
| Net financials | -4 | -16 | -7 | -5 | -5 | -19 | -3 | -0 | -0 | -0 |
| Profit before tax | -16 | -128 | 54 | 81 | -165 | 125 | -39 | -129 | -303 | 63 |
| Tax | -2 | -26 | 15 | 24 | 30 | 31 | -8 | -14 | -20 | -4 |
| Net profit | -14 | -102 | 40 | 57 | -196 | 94 | -32 | -115 | -283 | 66 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 462 | 255 | 233 | 240 | 636 | 1.188 | 743 | 593 | 235 | 125 |
| Equity | 36 | -66 | -26 | 31 | 135 | 229 | 198 | 83 | -200 | -133 |
| Long-term debt | 42 | 10 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 384 | 311 | 252 | 208 | 489 | 917 | 511 | 490 | 435 | 258 |
| Total debt | 426 | 321 | 258 | 208 | 489 | 917 | 511 | 490 | 435 | 258 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NV Management | Management | 2015 | — | — |
MM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Vibech Laursen | Management | 0 companies |
| Mikkel Muhl Frank Laursen | Management | 0 companies |