| Revenue | DKK 495K | +14% |
| EBITDA | DKK 117K | -44% |
| Net profit | DKK 81K | -48% |
| Total assets | DKK 275K | +25% |
| Equity | DKK -716K | +10% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 384 | 274 | 215 | 346 | 163 | 213 | 181 | 435 | 495 |
| Staff expenses | -359 | -436 | -363 | -352 | -307 | -210 | -263 | -263 | -396 |
| EBITDA | 25 | -162 | -212 | -177 | -122 | 3 | -81 | 208 | 117 |
| Depreciation & amort. | -4 | -6 | -6 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 21 | -168 | -218 | -179 | -122 | 3 | -81 | 208 | 117 |
| Net financials | -3 | -23 | -32 | -30 | -25 | -62 | -80 | -16 | -18 |
| Profit before tax | 17 | -191 | -250 | -209 | -146 | -58 | -161 | 191 | 99 |
| Tax | 4 | -42 | -55 | 96 | -0 | -0 | -0 | 35 | 19 |
| Net profit | 13 | -149 | -195 | -306 | -146 | -58 | -161 | 156 | 81 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 297 | 301 | 411 | 236 | 207 | 214 | 184 | 220 | 275 |
| Equity | 63 | -86 | -281 | -587 | -734 | -792 | -953 | -796 | -716 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 234 | 387 | 693 | 823 | 941 | 1.006 | 1.137 | 1.016 | 991 |
| Total debt | 234 | 387 | 693 | 823 | 941 | 1.006 | 1.137 | 1.016 | 991 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Founder | Founder | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Iurii Shcherbyna | Founder | 0 companies |