| Revenue | DKK -29K | -44% |
| EBITDA | DKK -29K | +44% |
| Net profit | DKK -160K | +60% |
| Total assets | DKK 438K | -11% |
| Equity | DKK -4,3M | -4% |
| Employees | 8 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4 | 523 | 78 | -33 | -31 | -23 | -53 | -29 |
| Staff expenses | -1.742 | -145 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.737 | -736 | 78 | -33 | -31 | -23 | -53 | -29 |
| Depreciation & amort. | 285 | -119 | -32 | -32 | -32 | -32 | -32 | -32 |
| EBIT | -2.022 | -855 | 46 | -65 | -63 | -56 | -85 | -62 |
| Net financials | -125 | -306 | -2.658 | -704 | -523 | -531 | -421 | -105 |
| Profit before tax | -2.147 | -1.161 | -2.612 | -769 | -586 | -587 | -506 | -167 |
| Tax | -0 | -0 | -0 | -5 | -25 | -68 | -104 | -7 |
| Net profit | -2.147 | -1.161 | -2.612 | -764 | -561 | -518 | -401 | -160 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.269 | 2.767 | 1.110 | 854 | 724 | 714 | 493 | 438 |
| Equity | -2.097 | -3.258 | -5.870 | -6.634 | -7.195 | -3.714 | -4.115 | -4.275 |
| Long-term debt | 0 | 5.183 | 5.520 | 5.879 | 6.261 | 2.668 | 2.842 | 3.026 |
| Short-term debt | 5.366 | 842 | 1.460 | 1.609 | 1.658 | 1.760 | 1.767 | 1.687 |
| Total debt | 5.366 | 6.025 | 6.980 | 7.488 | 7.919 | 4.428 | 4.608 | 4.713 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Waldorf Group Holding ApS | Company | 100.0% | 100.0% | 2024 |
JFB Holding ApS | Company | 5.0% | 5.0% | 2017 |
Volare ApS | Company | 15.0% | 15.0% | 2023 |
OUIOUI ApS | Company | 15.0% | 15.0% | 2018 |
Quartier ApS | Company | 10.0% | 10.0% | 2018 |
Ullino ApS | Company | 15.0% | 15.0% | 2023 |
Karasik Holding ApS | Company | 15.0% | 15.0% | 2017 |
Cat Noir Holding ApS | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Klitbo | Chief Executive Officer | 0 companies |
| Jannick Filitzanidis Banner | Chief Executive Officer | 0 companies |