| Revenue | DKK 2,7M | +28% |
| EBITDA | DKK 161K | -41% |
| Net profit | DKK 43K | -70% |
| Total assets | DKK 1,4M | +14% |
| Equity | DKK 444K | -11% |
| Employees | 10 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.186 | 1.920 | 2.311 | 1.706 | 1.977 | 1.881 | 2.122 | 2.726 |
| Staff expenses | -2.040 | -1.742 | -2.068 | -1.587 | -1.791 | -1.706 | -1.851 | -2.565 |
| EBITDA | 146 | 178 | 242 | 119 | 186 | 175 | 271 | 161 |
| Depreciation & amort. | -2 | -2 | -5 | -23 | -25 | -25 | -45 | -54 |
| EBIT | 143 | 175 | 238 | 96 | 161 | 150 | 226 | 108 |
| Net financials | -121 | -71 | -124 | -35 | -26 | -56 | -45 | -52 |
| Profit before tax | 23 | 105 | 114 | 62 | 135 | 94 | 181 | 56 |
| Tax | 6 | 24 | 1 | 38 | 30 | 22 | 41 | 13 |
| Net profit | 17 | 81 | 113 | 23 | 105 | 72 | 140 | 43 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 467 | 686 | 961 | 827 | 1.126 | 941 | 1.267 | 1.441 |
| Equity | 67 | 148 | 261 | 284 | 389 | 361 | 502 | 444 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 400 | 537 | 699 | 532 | 721 | 549 | 726 | 947 |
| Total debt | 400 | 537 | 699 | 532 | 721 | 549 | 726 | 947 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Copenhagen Vape Group Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Serdar Alan Yücel | Chief Executive Officer | 0 companies |