| Revenue | DKK 7,4M | +120% |
| EBITDA | DKK -7M | +55% |
| Net profit | DKK -9,5M | +41% |
| Total assets | DKK 28,1M | -45% |
| Equity | DKK -16,9M | -130% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 4.121 | 22.260 | 18.124 | 24.510 | 3.370 | 7.427 |
| Staff expenses | -2.555 | -10.278 | -18.903 | -15.934 | -18.971 | -14.511 |
| EBITDA | 1.566 | 11.981 | -779 | 8.576 | -15.621 | -7.012 |
| Depreciation & amort. | -367 | -1.386 | -2.331 | -3.092 | -3.616 | -3.638 |
| EBIT | 1.199 | 10.596 | -3.111 | 5.484 | -19.237 | -10.649 |
| Net financials | -84 | -325 | -465 | -1.347 | -2.214 | -2.064 |
| Profit before tax | 1.116 | 10.271 | -3.575 | 4.138 | -21.452 | -12.714 |
| Tax | 296 | 2.728 | -923 | 1.128 | -5.327 | -3.167 |
| Net profit | 820 | 7.542 | -2.653 | 3.010 | -16.125 | -9.547 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 6.286 | 37.098 | 49.730 | 63.985 | 51.423 | 28.077 |
| Equity | 880 | 8.422 | 5.770 | 8.779 | -7.346 | -16.893 |
| Long-term debt | 3.467 | 10.735 | 14.632 | 24.099 | 19.558 | 26.560 |
| Short-term debt | 1.939 | 17.605 | 29.329 | 30.703 | 31.311 | 18.409 |
| Total debt | 5.406 | 28.341 | 43.961 | 54.802 | 50.868 | 44.969 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2019 | |
| Individual | 33.3% | 33.3% | 2019 | |
| Individual | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Line Kronborg Danielsen | Chairman | 0 companies |