| Revenue | DKK 1,6M | -4% |
| EBITDA | DKK 572K | +905% |
| Net profit | DKK 261K | +208% |
| Total assets | DKK 7,3M | +0% |
| Equity | DKK 3,8M | +7% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 185 | 1.323 | 2.725 | 3.117 | 2.220 | 3.131 | 2.492 | 1.712 | 1.642 |
| Staff expenses | -100 | -900 | -2.520 | -2.974 | -2.103 | -2.430 | -2.139 | -1.783 | -936 |
| EBITDA | -219 | -599 | 202 | 143 | 117 | 701 | 354 | -71 | 572 |
| Depreciation & amort. | -67 | -100 | -94 | -82 | -132 | -132 | -132 | -139 | -132 |
| EBIT | -286 | -699 | 108 | 61 | -15 | 570 | 222 | -210 | 440 |
| Net financials | 0 | -57 | -84 | -135 | -74 | -92 | -71 | -101 | -102 |
| Profit before tax | -286 | -756 | 24 | -73 | -88 | 478 | 151 | -310 | 337 |
| Tax | -83 | -235 | -52 | 264 | -29 | -155 | 30 | -67 | 76 |
| Net profit | -203 | -521 | 75 | -337 | -59 | 633 | 120 | -243 | 261 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 617 | 1.825 | 1.989 | 5.194 | 7.875 | 8.757 | 8.204 | 7.354 | 7.347 |
| Equity | -153 | -674 | -599 | 1.245 | 3.036 | 3.668 | 3.788 | 3.545 | 3.807 |
| Long-term debt | 600 | 1.030 | 1.068 | 104 | 1.029 | 2.019 | 1.841 | 1.741 | 1.740 |
| Short-term debt | 170 | 1.469 | 1.520 | 3.142 | 2.615 | 2.029 | 1.504 | 1.064 | 720 |
| Total debt | 770 | 2.499 | 2.588 | 3.246 | 3.644 | 4.048 | 3.344 | 2.805 | 2.461 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2016 | — | — |
KI Management | Management | 2016 | — | — |
SA Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Naturens Værksted 2 Aps | Company | 50.0% | 50.0% | 2016 |
Fraforstanden Aps | Company | 25.0% | 25.0% | 2017 |
Zelephant Aps | Company | 20.0% | 20.0% | 2019 |
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Dorrit Saietz | Management | 0 companies |
| Keld Ivan Nielsen | Management | 0 companies |
| Sara Andersen | Management | 0 companies |