| Revenue | DKK 2,3M | +21% |
| EBITDA | DKK 1,2M | +55% |
| Net profit | DKK 679K | +181% |
| Total assets | DKK 3,3M | -1% |
| Equity | DKK 1,8M | +58% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 2.249 | 1.449 | 1.857 | 1.763 | 1.939 | 2.340 |
| Staff expenses | -1.335 | -1.445 | -1.353 | -1.396 | -1.156 | -1.124 |
| EBITDA | 914 | 4 | 504 | 367 | 783 | 1.217 |
| Depreciation & amort. | -751 | -769 | -570 | -561 | -385 | -408 |
| EBIT | 163 | -764 | -65 | -194 | 398 | 809 |
| Net financials | -46 | -39 | -51 | -46 | -75 | 97 |
| Profit before tax | 117 | -804 | -116 | -241 | 323 | 906 |
| Tax | 45 | -288 | -31 | -68 | 81 | 226 |
| Net profit | 72 | -515 | -85 | -173 | 242 | 679 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 4.545 | 3.764 | 3.284 | 2.940 | 3.351 | 3.333 |
| Equity | 1.700 | 1.184 | 1.099 | 926 | 1.168 | 1.847 |
| Long-term debt | 393 | 347 | 425 | 321 | 424 | 0 |
| Short-term debt | 1.979 | 2.047 | 1.606 | 1.606 | 1.594 | 1.213 |
| Total debt | 2.372 | 2.394 | 2.031 | 1.928 | 2.018 | 1.213 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2012 | |
MOTEC ApS | Company | 20.0% | 20.0% | 2014 |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Johannes Sidenius Kyed | Chairman | 0 companies |
| Erik Palo Jacobsen | Board of Directors | 0 companies |
| Jens Blidorf Frederiksen | Board of Directors | 0 companies |
| Inga Dora Markussen | Board of Directors | 0 companies |