| Revenue | DKK 1M | -3% |
| EBITDA | DKK 260K | +205% |
| Net profit | DKK -193K | +41% |
| Total assets | DKK 5,9M | +0% |
| Equity | DKK -1,8M | -12% |
| Employees | 4 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 171 | 564 | 685 | 925 | 1.049 | 1.022 |
| Staff expenses | -569 | -830 | -870 | -667 | -963 | -762 |
| EBITDA | -397 | -266 | -185 | 258 | 85 | 260 |
| Depreciation & amort. | -33 | -74 | -126 | -126 | -129 | -133 |
| EBIT | -430 | -340 | -311 | 132 | -44 | 127 |
| Net financials | -38 | -154 | -129 | -147 | -285 | -292 |
| Profit before tax | -468 | -494 | -439 | -15 | -329 | -165 |
| Tax | -99 | -41 | 18 | 28 | 1 | 28 |
| Net profit | -368 | -453 | -457 | -43 | -330 | -193 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 1.937 | 4.002 | 5.408 | 5.414 | 5.935 | 5.927 |
| Equity | -318 | -771 | -1.228 | -1.271 | -1.601 | -1.794 |
| Long-term debt | 8 | 33 | 33 | 0 | 0 | 0 |
| Short-term debt | 2.319 | 4.708 | 6.553 | 6.607 | 7.457 | 7.614 |
| Total debt | 2.327 | 4.741 | 6.586 | 6.607 | 7.457 | 7.614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AT Management | Management | 2019 | — | — |
JT Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MUNCH+TEILMANN ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Teilmann | Management | 0 companies |
| Jess Teilmann | Management | 0 companies |