| Revenue | DKK -29K | -6% |
| EBITDA | DKK -29K | +33% |
| Net profit | DKK -129K | -95% |
| Total assets | DKK 360K | -14% |
| Equity | DKK 334K | +143% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.867 | 2.718 | 2.400 | 1.804 | -416 | 3.814 | -721 | -20.863 | -227 | -30 | -29 |
| Staff expenses | -312 | -115 | -69 | -191 | -243 | -449 | -552 | -269 | -220 | -12 | -0 |
| EBITDA | 5.428 | 2.544 | 2.320 | 18.316 | 16.724 | 7.346 | -1.375 | -21.132 | -446 | -43 | -29 |
| Depreciation & amort. | 135 | -143 | -25.262 | 10.816 | -0 | -23 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.292 | 2.402 | -22.942 | 7.499 | 16.724 | 7.322 | -1.375 | -21.132 | -446 | -43 | -29 |
| Net financials | -2.267 | -1.656 | -1.742 | 8.902 | 2.043 | 5.101 | 14.664 | -1.579 | -219 | -42 | -46 |
| Profit before tax | 3.025 | 745 | -24.218 | 16.401 | 18.766 | 12.423 | 13.289 | -21.194 | -465 | -85 | -75 |
| Tax | 757 | 41 | 233 | -0 | 3.219 | 741 | -499 | -4.329 | -55 | -19 | 54 |
| Net profit | 2.268 | 704 | -24.451 | 16.401 | 15.547 | 11.681 | 13.788 | -16.865 | -410 | -66 | -129 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 107.915 | 108.080 | 77.357 | 51.722 | 60.015 | 56.910 | 36.641 | 3.508 | 401 | 417 | 360 |
| Equity | 20.727 | 21.431 | -3.020 | 13.423 | 19.991 | 12.172 | 19.070 | -295 | -705 | -771 | 334 |
| Long-term debt | 78.682 | 78.804 | 71.566 | 61.910 | 1.122 | 1.019 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.315 | 7.467 | 8.811 | 7.344 | 35.682 | 39.758 | 13.582 | 3.803 | 1.106 | 1.188 | 25 |
| Total debt | 86.997 | 86.271 | 80.377 | 38.299 | 36.805 | 40.777 | 13.582 | 3.803 | 1.106 | 1.188 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2015 | — | — |
PA Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jacob S P Holding ApS | Company | 33.3% | 33.3% | 2016 |
ÅLYKKE ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Vagn Petersen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |