| Revenue | DKK 5,1M | +70% |
| EBITDA | DKK -2,1M | -169% |
| Net profit | DKK -3,3M | -44% |
| Total assets | DKK 23,9M | +19% |
| Equity | DKK 7,3M | +114% |
| Employees | 15 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 41 | 46 | 41 | -57 | 3.738 | 5.235 | 3.023 | 5.146 |
| Staff expenses | -0 | -0 | -0 | -2.047 | -2.700 | -3.546 | -3.815 | -7.275 |
| EBITDA | 41 | 46 | 41 | -2.104 | 1.038 | 1.689 | -793 | -2.129 |
| Depreciation & amort. | -0 | -0 | -0 | -234 | -312 | -431 | -519 | -595 |
| EBIT | 41 | 46 | 41 | -2.338 | 727 | 1.258 | -1.312 | -2.724 |
| Net financials | 0 | 5 | -13 | -560 | 452 | -570 | -1.328 | -1.157 |
| Profit before tax | 41 | 51 | 28 | -2.897 | 1.178 | 688 | -2.640 | -3.881 |
| Tax | 9 | 11 | 6 | -677 | 115 | 328 | -383 | -629 |
| Net profit | 32 | 40 | 22 | -2.221 | 1.063 | 360 | -2.257 | -3.252 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 100 | 139 | 9.093 | 12.440 | 15.471 | 15.346 | 20.160 | 23.931 |
| Equity | 82 | 122 | 144 | -539 | 459 | 552 | 3.406 | 7.299 |
| Long-term debt | 0 | 0 | 0 | 76 | 77 | 0 | 0 | 0 |
| Short-term debt | 18 | 17 | 8.911 | 12.903 | 14.821 | 14.611 | 16.754 | 16.631 |
| Total debt | 18 | 17 | 8.911 | 12.979 | 14.898 | 14.611 | 16.754 | 16.631 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Management | Management | 2020 | — | — |
JD Management | Management | 2020 | — | — |
MK Management | Management | 2024 | — | — |
DE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
CO Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HEATHERHILL CAPITAL HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Wittchen Holm | Management | 0 companies |
| Jens Damgaard Sørensen | Management | 0 companies |
| Marc Krol Lundtang | Management | 0 companies |
| David Elsass | Chief Executive Officer | 0 companies |
| Christian Oliver Stjerna Degner-Elsner | Management | 0 companies |