| Revenue | DKK 2,1M | +23% |
| EBITDA | DKK -96K | +67% |
| Net profit | DKK -91K | +61% |
| Total assets | DKK 1,2M | +17% |
| Equity | DKK -772K | -13% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.309 | 1.273 | 1.545 | 1.740 | 1.792 | 1.750 | 1.702 | 2.086 |
| Staff expenses | -1.650 | -1.304 | -1.763 | -1.735 | -1.808 | -1.828 | -1.993 | -2.182 |
| EBITDA | -341 | -31 | -219 | 6 | -16 | -79 | -292 | -96 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -341 | -31 | -219 | 6 | -16 | -79 | -292 | -96 |
| Net financials | -3 | -1 | -5 | -7 | -5 | -8 | 1 | -2 |
| Profit before tax | -345 | -32 | -224 | -1 | -20 | -87 | -290 | -93 |
| Tax | -76 | -7 | -49 | -0 | -4 | -25 | -57 | -2 |
| Net profit | -269 | -25 | -174 | -1 | -16 | -61 | -234 | -91 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.234 | 1.003 | 1.615 | 1.311 | 1.332 | 1.313 | 1.012 | 1.188 |
| Equity | -219 | -244 | -418 | -419 | -435 | -447 | -680 | -772 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 897 | 1.025 | 986 |
| Short-term debt | 1.452 | 1.247 | 2.033 | 1.730 | 1.767 | 863 | 667 | 973 |
| Total debt | 1.452 | 1.247 | 2.033 | 1.730 | 1.767 | 1.759 | 1.692 | 1.959 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2017 | — | — |
PW Management | Management | 2017 | — | — |
JC Management | Management | 2023 | — | — |
CA Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Andrew Martin Green | Management | 0 companies |
| Peter William Bailey | Management | 0 companies |
| Jesper Carl Lindhardt | Management | 0 companies |
| Cecilie Agnete Thorslund | Management | 0 companies |