| Revenue | DKK 2M | +4% |
| EBITDA | DKK -444K | +35% |
| Net profit | DKK -581K | -6674% |
| Total assets | DKK 1,7M | +2% |
| Equity | DKK -771K | +40% |
| Employees | 8 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.395 | 2.430 | 1.099 | 410 | 2.278 | 1.937 | 2.016 |
| Staff expenses | -856 | -2.745 | -2.824 | -1.864 | -3.217 | -2.618 | -2.420 |
| EBITDA | 539 | -315 | -1.725 | -1.454 | -938 | -681 | -444 |
| Depreciation & amort. | -110 | -246 | -275 | -323 | -333 | -337 | -111 |
| EBIT | 428 | -561 | -2.000 | -1.776 | -1.272 | -1.018 | -555 |
| Net financials | -17 | -64 | -52 | 172 | -911 | -16 | -26 |
| Profit before tax | 411 | -625 | -2.052 | -1.604 | -2.182 | -1.033 | -581 |
| Tax | 91 | -132 | 78 | -366 | -29 | -1.025 | -0 |
| Net profit | 320 | -493 | -2.130 | -1.238 | -2.153 | -9 | -581 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.168 | 2.338 | 2.714 | 2.364 | 1.028 | 1.638 | 1.669 |
| Equity | 370 | -123 | 1.006 | -233 | -1.267 | -1.275 | -771 |
| Long-term debt | 1.326 | 1.726 | 462 | 1.502 | 157 | 0 | 0 |
| Short-term debt | 430 | 735 | 1.204 | 1.067 | 2.137 | 2.914 | 2.440 |
| Total debt | 1.756 | 2.461 | 1.666 | 2.569 | 2.294 | 2.914 | 2.440 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Rothe | Unofficial title | 0 companies |