| Revenue | DKK 1,5M | +73% |
| EBITDA | DKK 869K | +409% |
| Net profit | DKK 656K | +168% |
| Total assets | DKK 1,3M | +92% |
| Equity | DKK 571K | +773% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 384 | 258 | 1.343 | 1.500 | 1.753 | 610 | 605 | 762 | 847 | 1.462 |
| Staff expenses | -0 | -0 | -772 | -620 | -671 | -482 | -456 | -671 | -676 | -593 |
| EBITDA | 67 | -119 | -346 | -233 | 72 | 128 | 150 | 92 | 171 | 869 |
| Depreciation & amort. | -0 | 24 | -94 | 114 | 355 | -50 | -44 | -22 | -4 | -0 |
| EBIT | 67 | -142 | -441 | -348 | -283 | 78 | 106 | 70 | 167 | 869 |
| Net financials | -7 | -9 | -1 | -3 | -0 | -2 | -1 | -0 | -20 | -23 |
| Profit before tax | 60 | -151 | -441 | -351 | -283 | 75 | 105 | 69 | 147 | 846 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 4 | -97 | 190 |
| Net profit | 60 | -151 | -441 | -351 | -283 | 75 | 105 | 65 | 244 | 656 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 238 | 861 | 848 | 918 | 666 | 509 | 557 | 543 | 699 | 1.339 |
| Equity | 52 | 501 | 60 | -291 | -574 | -499 | -394 | -329 | -85 | 571 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 186 | 360 | 788 | 1.209 | 1.241 | 1.008 | 951 | 872 | 784 | 768 |
| Total debt | 186 | 360 | 788 | 1.209 | 1.241 | 1.008 | 951 | 872 | 784 | 768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — | |
MS Unofficial title | Unofficial title | 2021 | — | — |
PH Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2013 | |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionshuset Registreret Revisor Charlotte Vedel Bjerre | Audit | 0 companies |
| Michael Schlichter | Unofficial title | 0 companies |
| Per Henrik Roland Jensen | Management | 0 companies |