| Revenue | DKK 670K | +61% |
| EBITDA | DKK 395K | +397% |
| Net profit | DKK -1,3M | -268% |
| Total assets | DKK 6,1M | -20% |
| Equity | DKK 2,4M | -35% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.711 | 4.768 | 3.698 | 2.795 | 4.203 | 4.308 | 415 | 670 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -548 | -275 |
| EBITDA | 1.942 | 688 | 17 | 247 | 885 | 1.829 | -133 | 395 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -194 | -257 |
| EBIT | 1.942 | 688 | 17 | 247 | 885 | 1.829 | -328 | 137 |
| Net financials | -5 | -55 | -95 | -181 | -156 | 35 | -79 | -1.393 |
| Profit before tax | 1.937 | 633 | -78 | 66 | 729 | 1.864 | -407 | -1.256 |
| Tax | 427 | 151 | -33 | 16 | 165 | 406 | -58 | 27 |
| Net profit | 1.510 | 481 | -46 | 50 | 563 | 1.458 | -349 | -1.283 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.917 | 6.745 | 7.231 | 7.061 | 7.765 | 9.048 | 7.682 | 6.125 |
| Equity | 1.560 | 2.041 | 1.996 | 2.045 | 2.608 | 4.067 | 3.718 | 2.435 |
| Long-term debt | 0 | 3.791 | 3.608 | 3.229 | 2.839 | 2.884 | 2.865 | 2.340 |
| Short-term debt | 1.350 | 883 | 1.627 | 1.776 | 2.295 | 2.060 | 1.099 | 1.330 |
| Total debt | 1.350 | 4.674 | 5.235 | 5.005 | 5.134 | 4.945 | 3.964 | 3.670 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ZS Management | Management | 2016 | — | — |
SJ Management | Management | 2020 | — | — |
PA Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Zicha Sylvia Ingefred Larsen | Management | 0 companies |
| Susanne Johnsson | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |