| Revenue | DKK 207K | -89% |
| EBITDA | DKK 190K | -69% |
| Net profit | DKK -13K | -103% |
| Total assets | DKK 7,9M | -6% |
| Equity | DKK 4,3M | +0% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.482 | 4.391 | 4.083 | 5.554 | 4.312 | 5.833 | 1.898 | 207 |
| Staff expenses | -3.243 | -4.147 | -3.853 | -4.628 | -3.867 | -3.625 | -1.282 | -18 |
| EBITDA | 239 | 244 | 230 | 926 | 445 | 2.208 | 617 | 190 |
| Depreciation & amort. | -6 | -11 | -19 | -16 | -15 | -156 | -0 | -0 |
| EBIT | 233 | 233 | 211 | 910 | 430 | 2.052 | 617 | 190 |
| Net financials | 19 | -1 | -2 | -10 | -36 | -202 | -136 | -184 |
| Profit before tax | 252 | 232 | 209 | 900 | 394 | 1.849 | 481 | 5 |
| Tax | 56 | 51 | 46 | 200 | 88 | 407 | 106 | 18 |
| Net profit | 196 | 181 | 163 | 700 | 306 | 1.443 | 375 | -13 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.695 | 2.272 | 2.338 | 3.030 | 5.108 | 6.421 | 8.435 | 7.899 |
| Equity | 1.136 | 1.318 | 1.480 | 2.181 | 2.487 | 3.929 | 4.304 | 4.292 |
| Long-term debt | 0 | 165 | 339 | 339 | 138 | 110 | 0 | 0 |
| Short-term debt | 558 | 789 | 519 | 511 | 2.481 | 2.382 | 4.131 | 3.607 |
| Total debt | 558 | 954 | 857 | 850 | 2.619 | 2.492 | 4.131 | 3.607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Management | Management | 2018 | — | — |
JA Management | Management | 2025 | — | — |
JD Management | Management | 2024 | — | — |
TG Unofficial title | Unofficial title | 2024 | — | — |
AM Management | Management | 2021 | — | — |
SH Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Andreassen | Management | 0 companies |
| Jeffrey Alan Graves | Management | 0 companies |
| Jeffrey Donell Creech | Management | 0 companies |
| Teis Gullitz-Wormslev | Unofficial title | 0 companies |
| Andrew Martin Johnson | Management | 0 companies |
| Samir Hanna | Management | 0 companies |