| Revenue | DKK 603K | +6% |
| EBITDA | DKK 492K | +26% |
| Net profit | DKK -25K | +99% |
| Total assets | DKK 546K | -21% |
| Equity | DKK 336K | -7% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 476 | 1.385 | 2.021 | 2.130 | 1.582 | 1.955 | 337 | 567 | 603 |
| Staff expenses | -889 | -1.152 | -1.066 | -986 | -829 | -614 | -258 | -178 | -112 |
| EBITDA | -413 | 234 | 955 | 1.144 | 754 | 1.341 | 79 | 389 | 492 |
| Depreciation & amort. | -0 | -0 | -1.999 | -2.665 | -7.991 | -1.412 | -1.412 | -2.751 | -425 |
| EBIT | -413 | 234 | -1.044 | -1.521 | -7.238 | -71 | -1.332 | -2.362 | 67 |
| Net financials | -21 | -16 | -356 | -750 | -582 | -15 | 0 | -11 | 22 |
| Profit before tax | -433 | 218 | -1.400 | -2.271 | -7.820 | -85 | -1.332 | -2.373 | 89 |
| Tax | -94 | -46 | 38 | 103 | 36 | 292 | 18 | 83 | 113 |
| Net profit | -339 | 264 | -1.437 | -2.374 | -7.856 | -377 | -1.350 | -2.457 | -25 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 136 | 117 | 17.890 | 14.858 | 6.157 | 5.438 | 3.502 | 689 | 546 |
| Equity | -289 | -119 | -1.556 | -3.930 | 5.144 | 4.766 | 3.117 | 360 | 336 |
| Long-term debt | 0 | 0 | 17.436 | 16.830 | 735 | 0 | 0 | 0 | 113 |
| Short-term debt | 425 | 236 | 2.011 | 1.958 | 279 | 672 | 385 | 329 | 97 |
| Total debt | 425 | 236 | 19.446 | 18.788 | 1.014 | 672 | 385 | 329 | 211 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NicKos Holding ApS | Company | 66.7% | 66.7% | 2016 |
Visca Holding ApS | Company | 25.0% | 25.0% | 2016 |
| Individual | 66.7% | 66.7% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Juul Kostakis | Management | 0 companies |