| Revenue | DKK 1,3M | +36% |
| EBITDA | DKK -150K | +65% |
| Net profit | DKK -329K | +36% |
| Total assets | DKK 1,3M | -4% |
| Equity | DKK -2,8M | -13% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 108 | 703 | 1.148 | 1.042 | 239 | 943 | 925 | 1.260 |
| Staff expenses | -147 | -1.238 | -1.099 | -1.367 | -726 | -1.001 | -1.353 | -1.410 |
| EBITDA | -39 | -535 | 50 | -325 | -486 | -57 | -428 | -150 |
| Depreciation & amort. | -53 | -165 | -175 | -175 | -175 | -175 | -175 | -175 |
| EBIT | -91 | -700 | -126 | -500 | -661 | -233 | -603 | -325 |
| Net financials | -0 | -1 | -25 | -2 | -1 | -11 | -7 | -4 |
| Profit before tax | -91 | -701 | -151 | -502 | -662 | -243 | -610 | -329 |
| Tax | -52 | 4 | -31 | -0 | -106 | -0 | -94 | -0 |
| Net profit | -39 | -705 | -120 | -502 | -556 | -243 | -516 | -329 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.323 | 2.510 | 2.389 | 2.166 | 1.992 | 1.407 | 1.376 | 1.322 |
| Equity | 11 | -295 | -415 | -1.145 | -1.700 | -1.944 | -2.460 | -2.788 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.312 | 2.805 | 2.804 | 3.311 | 3.692 | 3.350 | 3.836 | 4.111 |
| Total debt | 2.312 | 2.805 | 2.804 | 3.311 | 3.692 | 3.350 | 3.836 | 4.111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Teis Gullitz-Wormslev | Unofficial title | 0 companies |