| Revenue | DKK 1,6M | -33% |
| EBITDA | DKK 526K | +177% |
| Net profit | DKK 244K | +134% |
| Total assets | DKK 2,8M | +66% |
| Equity | DKK -2,5M | +9% |
| Employees | 17 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.659 | 3.223 | 3.229 | 2.327 | 1.551 |
| Staff expenses | -3.977 | -3.504 | -3.552 | -3.009 | -1.025 |
| EBITDA | -1.318 | -281 | -323 | -682 | 526 |
| Depreciation & amort. | -199 | -175 | -186 | -188 | -166 |
| EBIT | -1.517 | -456 | -508 | -870 | 360 |
| Net financials | -89 | -88 | -59 | -51 | -44 |
| Profit before tax | -1.605 | -544 | -568 | -921 | 316 |
| Tax | -345 | -121 | -123 | -201 | 71 |
| Net profit | -1.261 | -423 | -445 | -721 | 244 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.583 | 1.787 | 1.698 | 1.666 | 2.770 |
| Equity | -1.221 | -1.623 | -2.068 | -2.789 | -2.544 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.803 | 3.410 | 3.766 | 4.454 | 5.314 |
| Total debt | 2.803 | 3.410 | 3.766 | 4.454 | 5.314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2019 | — | — |
MJ Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Maze Holding ApS | Company | 33.3% | 33.3% | 2022 |
Fre-Ka-Ka-Holding ApS | Company | 33.3% | 33.3% | 2022 |
Woolala Holding ApS | Company | 33.3% | 33.3% | 2022 |
MEMP ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Sune Woo Tvarnø Høi | Management | 0 companies |
| Michael John Maze | Management | 0 companies |