| Revenue | DKK -728K | +74% |
| EBITDA | DKK -2,3M | -29% |
| Net profit | DKK -2,5M | -22% |
| Total assets | DKK 3,2M | -16% |
| Equity | DKK 1,1M | -70% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -768 | -1.561 | -3.075 | -2.213 | -1.471 | -626 | -731 | -418 | -728 |
| Staff expenses | -600 | -2.285 | -3.026 | -2.534 | -1.321 | -735 | -1.208 | -1.324 | -1.525 |
| EBITDA | -1.369 | -3.846 | -6.102 | -4.747 | -2.792 | -1.361 | -1.940 | -1.742 | -2.253 |
| Depreciation & amort. | -10 | -219 | -394 | -600 | -463 | -440 | -407 | -264 | -179 |
| EBIT | -1.379 | -4.066 | -6.495 | -5.347 | -3.255 | -1.801 | -2.347 | -2.006 | -2.432 |
| Net financials | -10 | -9 | -25 | -3 | -7 | -7 | -23 | -5 | -29 |
| Profit before tax | -1.388 | -4.074 | -6.520 | -5.350 | -3.261 | -1.808 | -2.369 | -2.011 | -2.461 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.388 | -4.074 | -6.520 | -5.350 | -3.261 | -1.808 | -2.369 | -2.011 | -2.461 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.906 | 6.195 | 7.726 | 5.542 | 5.150 | 4.438 | 3.743 | 3.852 | 3.219 |
| Equity | 9.606 | 5.532 | 6.512 | 1.162 | 4.746 | 2.938 | 569 | 3.531 | 1.070 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 300 | 664 | 1.214 | 4.381 | 404 | 1.500 | 3.174 | 321 | 2.149 |
| Total debt | 300 | 664 | 1.214 | 4.381 | 404 | 1.500 | 3.174 | 321 | 2.149 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Management | Management | 2020 | — | — |
MJ Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Bettina Winther Christensen | Management | 0 companies |
| Mogens Johansen | Management | 0 companies |