| Revenue | DKK -10K | -7% |
| EBITDA | DKK -10K | +7% |
| Net profit | DKK -17K | +1% |
| Total assets | DKK 6K | -70% |
| Equity | DKK -97K | -21% |
| Employees | 0 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -97 | -31 | -17 | -38 | -44 | -10 | -10 |
| Staff expenses | -8 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -104 | -31 | -17 | -38 | -44 | -10 | -10 |
| Depreciation & amort. | -118 | -212 | -201 | -222 | -142 | -4 | -4 |
| EBIT | -222 | -243 | -218 | -260 | -186 | -14 | -14 |
| Net financials | -6 | -4 | -3 | -3 | -4 | -3 | -3 |
| Profit before tax | -229 | -247 | -221 | -262 | -190 | -17 | -17 |
| Tax | -0 | -0 | -42 | -0 | -0 | -0 | -0 |
| Net profit | -229 | -247 | -180 | -262 | -190 | -17 | -17 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 844 | 591 | 463 | 195 | 11 | 19 | 6 |
| Equity | 771 | 524 | 359 | 102 | -88 | -80 | -97 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 72 | 66 | 105 | 93 | 98 | 99 | 103 |
| Total debt | 72 | 66 | 105 | 93 | 98 | 99 | 103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Management | Management | 2017 | — | — |
BK Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Alvad ApS | Company | 25.0% | 25.0% | 2021 |
DANIEL EVAR INVEST ApS | Company | 20.0% | 20.0% | 2017 |
DINA EVAR INVEST ApS | Company | 15.0% | 15.0% | 2017 |
DJAS Consulting ApS | Company | 15.0% | 15.0% | 2017 |
NarraTech Holding ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 25.0% | 25.0% | 2017 | |
| Individual | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Dina Ahuva Evar Berthelsen | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Daniel Evar | Chairman | 0 companies |
| Lene Kinch Hansen | Board of Directors | 0 companies |
| Randi Haaning | Board of Directors | 0 companies |