| Revenue | — | — |
| EBITDA | DKK 104K | +105% |
| Net profit | DKK -139K | +94% |
| Total assets | DKK 8M | +57% |
| Equity | DKK -2M | -13% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | — | — | — | — | — |
| Staff expenses | -3.674 | -3.420 | -4.009 | -3.638 | -4.462 |
| EBITDA | -755 | 4.104 | -200 | -1.962 | 104 |
| Depreciation & amort. | -45 | -53 | -77 | -87 | -59 |
| EBIT | -800 | 4.051 | -277 | -2.048 | 45 |
| Net financials | 859 | 3.615 | -418 | -2.572 | -116 |
| Profit before tax | -1.034 | 3.665 | -867 | -2.278 | -205 |
| Tax | -467 | -71 | -232 | 18 | -67 |
| Net profit | -568 | 3.736 | -634 | -2.297 | -139 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.892 | 6.931 | 7.183 | 5.117 | 8.038 |
| Equity | -2.611 | 1.125 | 491 | -1.806 | -2.034 |
| Long-term debt | 32 | 33 | 0 | 0 | 0 |
| Short-term debt | 7.470 | 5.772 | 6.692 | 6.923 | 10.072 |
| Total debt | 7.503 | 5.806 | 6.692 | 6.923 | 10.072 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
HS Management | Management | 2017 |
MS Management | Management | 2020 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Skafte Schultz | Management | 0 companies |
| Martin Skafte Hiul Schultz | Management | 0 companies |