| Revenue | DKK 211K | -83% |
| EBITDA | DKK 83K | -90% |
| Net profit | DKK -617K | -1520% |
| Total assets | DKK 1,3M | +6% |
| Equity | DKK -2,8M | -28% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | -390 | -75 | -65 | 8 | -291 | 1.257 | 211 |
| Staff expenses | -323 | -778 | -105 | -228 | -1.230 | -475 | -408 | -128 |
| EBITDA | -321 | -1.168 | -180 | -293 | -1.222 | -801 | 849 | 83 |
| Depreciation & amort. | -117 | -1.072 | -1.255 | -1.255 | -1.319 | -1.512 | -783 | -464 |
| EBIT | -438 | -2.239 | -1.435 | -1.547 | -2.541 | -2.313 | 66 | -381 |
| Net financials | -80 | -201 | -15 | -20 | -278 | -52 | -104 | -236 |
| Profit before tax | -518 | -2.440 | -1.449 | 5.422 | -2.819 | -2.365 | -38 | -617 |
| Tax | -82 | -48 | -297 | -34 | -0 | 107 | -0 | -0 |
| Net profit | -436 | -2.391 | -1.152 | 5.456 | -2.819 | -2.471 | -38 | -617 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 6.531 | 5.389 | 4.276 | 3.311 | 3.328 | 1.662 | 1.218 | 1.293 |
| Equity | -386 | -2.466 | -3.618 | 2.463 | 319 | -2.152 | -2.190 | -2.807 |
| Long-term debt | 4.629 | 7.370 | 7.562 | 599 | 2.609 | 3.547 | 3.277 | 0 |
| Short-term debt | 1.851 | 273 | 290 | 250 | 400 | 267 | 131 | 4.100 |
| Total debt | 6.480 | 7.644 | 7.852 | 848 | 3.009 | 3.814 | 3.408 | 4.100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DF Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SLNS Invest ApS | Company | 66.7% | 66.7% | 2018 |
ITELBA ApS | Company | 20.0% | 20.0% | 2023 |
Musketeer Invest Holding IVS | Company | 5.0% | 5.0% | 2018 |
VRH IVS | Company | 10.0% | 10.0% | 2018 |
Itelba Consulting ApS | Company | 20.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Danny Fogel | Management | 0 companies |