| Revenue | DKK -2,8M | -10% |
| EBITDA | DKK -2,8M | +10% |
| Net profit | DKK -424K | +95% |
| Total assets | DKK 103,1M | +11% |
| Equity | DKK 18,4M | +2686% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 203.866 | 165.468 | 0 | -149 | -3.272 | -3.137 | -2.809 |
| Staff expenses | -23.842 | -29.151 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 13.883 | -27.834 | -104 | -149 | -3.272 | -3.137 | -2.809 |
| Depreciation & amort. | -14.479 | -13.460 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -596 | -41.294 | -104 | -149 | -3.272 | -3.137 | -2.809 |
| Net financials | 911 | 1.058 | -39.562 | -6.720 | -5.109 | -6.045 | 2.385 |
| Profit before tax | 316 | -40.236 | -39.666 | -6.868 | -8.381 | -9.182 | -424 |
| Tax | 639 | -7.834 | 8.445 | 8 | -0 | -0 | -0 |
| Net profit | -323 | -32.402 | -48.111 | -6.877 | -8.381 | -9.182 | -424 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 226.277 | 216.036 | 109.570 | 105.442 | 99.609 | 92.902 | 103.069 |
| Equity | 105.463 | 73.094 | 24.703 | 19.510 | 10.082 | 661 | 18.421 |
| Long-term debt | 1.491 | 3.331 | 0 | 0 | 84.516 | 84.516 | 84.516 |
| Short-term debt | 119.323 | 139.612 | 84.867 | 84.948 | 3.704 | 6.841 | 132 |
| Total debt | 120.814 | 142.942 | 84.867 | 84.948 | 88.219 | 91.356 | 84.648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Founder | Founder | 2018 | — | — |
PL Management | Management | 2018 | — | — |
SH Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Perkins+Will EMEA LLC | Founder | 0 companies |
| Philip Leonard Harrison | Management | 0 companies |
| Søren Hyllekvist | Management | 0 companies |