| Revenue | DKK 444K | +100% |
| EBITDA | DKK 12K | +106% |
| Net profit | DKK -27K | +89% |
| Total assets | DKK 102K | -90% |
| Equity | DKK -424K | -7% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 180 | 222 | 265 | 257 | 340 | 284 | 223 | 444 |
| Staff expenses | -164 | -196 | -251 | -313 | -347 | -526 | -414 | -328 |
| EBITDA | 16 | 26 | 13 | -56 | -7 | -242 | -191 | 12 |
| Depreciation & amort. | -4 | -5 | -5 | -5 | -5 | -1 | -7 | -7 |
| EBIT | 13 | 21 | 9 | -61 | -12 | -243 | -198 | 5 |
| Net financials | -1 | -0 | -14 | -14 | -17 | -29 | -45 | -33 |
| Profit before tax | 12 | 21 | -6 | -74 | -29 | -272 | -242 | -27 |
| Tax | 5 | 5 | -1 | -15 | -5 | 18 | -0 | -0 |
| Net profit | 7 | 16 | -5 | -59 | -24 | -290 | -242 | -27 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 248 | 422 | 515 | 612 | 850 | 1.223 | 1.040 | 102 |
| Equity | 207 | 223 | 219 | 160 | 135 | -155 | -397 | -424 |
| Long-term debt | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 0 |
| Short-term debt | 40 | 194 | 294 | 425 | 715 | 1.378 | 1.437 | 526 |
| Total debt | 40 | 194 | 294 | 453 | 715 | 1.378 | 1.437 | 526 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Guldbeck Holding ApS | Company | 50.0% | 50.0% | 2021 |
| Individual | 50.0% | 50.0% | 2016 | |
MEKANISME ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 50.0% | 50.0% | 2021 | |
KONCEPTKANONEN HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 50.0% | 50.0% | 2016 | |
LILI HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|