| Revenue | DKK 2,2M | — |
| EBITDA | DKK 25K | -96% |
| Net profit | DKK -155K | -162% |
| Total assets | DKK 1,7M | -5% |
| Equity | DKK 748K | -15% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 196 | 1.233 | 1.184 | 954 | 1.757 | — | — | — | 2.162 |
| Staff expenses | -229 | -933 | -907 | -987 | -1.693 | -2.196 | -2.024 | -2.180 | -2.138 |
| EBITDA | -33 | 300 | 277 | -33 | 64 | 679 | 186 | 575 | 25 |
| Depreciation & amort. | -0 | -45 | -136 | -53 | -76 | -143 | -198 | -189 | -182 |
| EBIT | -33 | 255 | 141 | -86 | -12 | 536 | -12 | 386 | -158 |
| Net financials | 0 | 1 | -1 | -0 | -12 | 7 | -6 | -49 | 2 |
| Profit before tax | -33 | 256 | 141 | -82 | -24 | 543 | -18 | 337 | -155 |
| Tax | -5 | 60 | 34 | -0 | -0 | 126 | -11 | 88 | -0 |
| Net profit | -27 | 196 | 107 | -82 | -23 | 417 | -7 | 249 | -155 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 216 | 705 | 1.058 | 576 | 1.255 | 1.698 | 1.585 | 1.798 | 1.712 |
| Equity | 27 | 223 | 330 | 247 | 223 | 640 | 635 | 884 | 748 |
| Long-term debt | 0 | 0 | 0 | 0 | 15 | 134 | 35 | 130 | 0 |
| Short-term debt | 189 | 471 | 719 | 320 | 1.017 | 920 | 910 | 780 | 897 |
| Total debt | 189 | 471 | 719 | 320 | 1.032 | 1.054 | 945 | 910 | 897 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Management | Management | 2016 | — | — |
MS Management | Management | 2019 | — | — |
MS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nowicki ApS | Company | 50.0% | 50.0% | 2019 |
Stephansen Holding 2019 ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Nowicki | Management | 0 companies |
| Mathias Stephansen | Management | 0 companies |
| Morten Stjernholm | Management | 0 companies |