| Revenue | DKK 184K | -98% |
| EBITDA | DKK 184K | -98% |
| Net profit | DKK -824K | -112% |
| Total assets | DKK 2,7M | -66% |
| Equity | DKK 1,3M | -69% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.844 | 5.243 | 5.395 | 5.595 | 5.778 | 6.025 | 10.117 | 5.660 | 10.853 | 184 |
| Staff expenses | -3.813 | -3.657 | -3.578 | -3.748 | -3.573 | -3.539 | -3.641 | -3.539 | -1.572 | -0 |
| EBITDA | 2.122 | 1.586 | 1.807 | 1.848 | 2.205 | 2.486 | 2.162 | 2.121 | 9.281 | 184 |
| Depreciation & amort. | -471 | -453 | -428 | -377 | -312 | -295 | -297 | -255 | -161 | -1.217 |
| EBIT | 1.650 | 1.133 | 1.380 | 1.470 | 1.893 | 2.191 | 1.864 | 1.866 | 9.120 | -1.034 |
| Net financials | -202 | -117 | -107 | -101 | -106 | -69 | -139 | -114 | -66 | -18 |
| Profit before tax | 1.448 | 1.015 | 1.273 | 1.369 | 1.788 | 2.122 | 1.725 | 1.753 | 9.054 | -1.052 |
| Tax | 366 | 234 | 314 | 332 | 403 | 466 | 382 | 384 | 1.993 | -228 |
| Net profit | 1.082 | 782 | 959 | 1.037 | 1.384 | 1.656 | 1.343 | 1.369 | 7.061 | -824 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.235 | 6.786 | 7.069 | 6.502 | 6.318 | 6.386 | 6.373 | 6.571 | 7.967 | 2.718 |
| Equity | 1.583 | 1.565 | 1.924 | 2.161 | 1.580 | 2.637 | 3.079 | 3.548 | 4.308 | 1.325 |
| Long-term debt | 3.147 | 2.684 | 2.381 | 3.189 | 2.216 | 1.660 | 1.399 | 1.243 | 1.084 | 959 |
| Short-term debt | 2.336 | 2.378 | 2.582 | 2.322 | 2.312 | 1.862 | 1.633 | 1.508 | 2.196 | 296 |
| Total debt | 5.483 | 5.063 | 4.963 | 4.141 | 4.527 | 3.522 | 3.032 | 2.751 | 3.280 | 1.255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Audit | Audit | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ove Brinkmann Holding ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 | |
Lise Gregersen Holding ApS | Company | 33.3% | 33.3% | 2017 |
Djungla ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Frandsen | Audit | 0 companies |