| Revenue | DKK 2M | +16% |
| EBITDA | DKK 103K | -52% |
| Net profit | DKK 33K | -46% |
| Total assets | DKK 1,4M | +7% |
| Equity | DKK 179K | +23% |
| Employees | 9 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -383 | 596 | 798 | 1.428 | 1.276 | 1.729 | 2.009 |
| Staff expenses | -0 | -694 | -371 | -767 | -1.090 | -1.516 | -1.906 |
| EBITDA | -383 | -97 | 427 | 661 | 186 | 213 | 103 |
| Depreciation & amort. | -101 | -114 | -114 | -114 | -114 | -114 | -42 |
| EBIT | -484 | -212 | 313 | 547 | 71 | 99 | 61 |
| Net financials | -13 | -65 | -47 | -34 | -21 | -16 | -15 |
| Profit before tax | -497 | -277 | 266 | 513 | 51 | 83 | 47 |
| Tax | -109 | -58 | 60 | 114 | 14 | 22 | 14 |
| Net profit | -388 | -219 | 206 | 399 | 37 | 61 | 33 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 820 | 782 | 881 | 1.016 | 970 | 1.276 | 1.370 |
| Equity | -338 | -557 | -351 | 48 | 85 | 146 | 179 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.158 | 1.339 | 1.232 | 962 | 865 | 1.125 | 1.191 |
| Total debt | 1.158 | 1.339 | 1.232 | 962 | 865 | 1.125 | 1.191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Management | Management | 2017 | — | — |
JJ Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Y STILL HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
WRANGEL HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
| Individual | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Carl-Frederik Daniel Wrangel | Management | 0 companies |
| Jaroslaw Jerzy Modzelewski | Management | 0 companies |