| Revenue | DKK 1,6M | -29% |
| EBITDA | DKK -58K | +74% |
| Net profit | DKK 13K | +104% |
| Total assets | DKK 460K | +29% |
| Equity | DKK 73K | +138% |
| Employees | 11 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 289 | 830 | 1.016 | 1.448 | 2.042 | 2.307 | 1.649 |
| Staff expenses | -199 | -801 | -1.044 | -1.150 | -2.139 | -2.433 | -1.695 |
| EBITDA | 90 | 29 | -28 | 298 | -97 | -221 | -58 |
| Depreciation & amort. | -30 | -41 | -41 | -41 | -41 | -11 | -0 |
| EBIT | 60 | -12 | -69 | 257 | -139 | -232 | -58 |
| Net financials | -30 | -26 | -21 | -19 | -28 | -17 | -19 |
| Profit before tax | 30 | -38 | -91 | 237 | -167 | -249 | -77 |
| Tax | 2 | -0 | -0 | 30 | -37 | 37 | -89 |
| Net profit | 27 | -38 | -91 | 207 | -130 | -286 | 13 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 627 | 551 | 598 | 831 | 929 | 356 | 460 |
| Equity | 147 | 109 | 19 | 226 | 96 | -190 | 73 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 480 | 442 | 579 | 605 | 833 | 546 | 387 |
| Total debt | 480 | 442 | 579 | 605 | 833 | 546 | 387 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Unofficial title | Unofficial title | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 15.0% | 15.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Skanvig Bramhelft | Unofficial title | 0 companies |
| Georg Petersen | Chairman | 0 companies |