| Revenue | DKK 749K | -250% |
| EBITDA | DKK -643K | +61% |
| Net profit | DKK -935K | +46% |
| Total assets | DKK 3,5M | +8% |
| Equity | DKK 1,2M | -44% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | 151 | -48 | -496 | 230 | 208 | -212 | -500 | 749 |
| Staff expenses | -0 | -200 | -157 | -76 | -151 | -414 | -544 | -1.159 | -1.393 |
| EBITDA | 5 | -249 | -205 | -572 | 79 | -206 | -798 | -1.659 | -643 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -28 | -84 | -241 | -433 |
| EBIT | 5 | -249 | -205 | -572 | 79 | -234 | -882 | -1.900 | -1.076 |
| Net financials | 0 | 396 | -1 | -6 | -4 | -11 | -25 | 10 | -49 |
| Profit before tax | 5 | 147 | -206 | -578 | 75 | -245 | -907 | -1.890 | -1.125 |
| Tax | 1 | 39 | -44 | -123 | 36 | -45 | -184 | -153 | -190 |
| Net profit | 4 | 108 | -161 | -455 | 39 | -199 | -723 | -1.737 | -935 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31 | 252 | 112 | 375 | 475 | 491 | 4.862 | 3.232 | 3.482 |
| Equity | 4 | 112 | -50 | -505 | -466 | -665 | 3.856 | 2.119 | 1.184 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 736 | 0 | 0 | 1.222 |
| Short-term debt | 27 | 141 | 162 | 880 | 195 | 1.157 | 1.006 | 1.112 | 1.076 |
| Total debt | 27 | 141 | 162 | 880 | 195 | 1.157 | 1.006 | 1.112 | 2.298 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2016 | — | — |
TM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mamburay Holding ApS | Company | 66.7% | 66.7% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
Human Act Development ApS | Company | 5.0% | 5.0% | 2022 |
BJØRN BRUUN HOLDING A/S | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Alexander Bech | Management | 0 companies |
| Thomas Mamburay | Management | 0 companies |