| Revenue | DKK -198K | +217% |
| EBITDA | DKK -198K | -217% |
| Net profit | DKK 8,7M | -30% |
| Total assets | DKK 40M | -4% |
| Equity | DKK 33,6M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | — | — | — | — | — | 32.521 | 55.391 | -61 | -66 | -70 | -62 | -198 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -25.610 | -29.531 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -9 | -9 | -28 | -30 | -17 | 6.911 | 24.697 | -61 | -66 | -70 | -62 | -198 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -2.514 | -3.613 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -9 | -9 | -28 | -30 | -17 | 4.397 | 21.084 | -61 | -66 | -70 | -62 | -198 |
| Net financials | 28 | 10 | 2.205 | 11.644 | 10.228 | 14.301 | 3.198 | 16.481 | 25.395 | 37.241 | 29.596 | 12.687 | 8.989 |
| Profit before tax | 21 | 1 | 2.196 | 11.615 | 10.198 | 14.284 | 3.436 | 20.798 | 25.334 | 37.174 | 29.526 | 12.625 | 8.790 |
| Tax | 5 | 0 | -94 | -73 | -73 | -22 | 1.092 | 4.696 | -15 | -65 | 74 | 236 | 100 |
| Net profit | 16 | 1 | 2.290 | 11.688 | 10.271 | 14.306 | 2.345 | 16.102 | 25.349 | 37.239 | 29.452 | 12.389 | 8.690 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 258 | 259 | 11.875 | 18.952 | 23.600 | 37.968 | 61.760 | 62.332 | 37.064 | 47.320 | 65.676 | 41.657 | 39.962 |
| Equity | 238 | 239 | 2.530 | 14.218 | 14.489 | 19.795 | 10.199 | 25.166 | 24.688 | 42.059 | 51.889 | 35.980 | 33.585 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 5.878 | 5.824 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20 | 19 | 9.345 | 4.734 | 9.111 | 18.173 | 44.506 | 30.456 | 12.377 | 5.261 | 13.788 | 5.678 | 6.377 |
| Total debt | 20 | 19 | 9.345 | 4.734 | 9.111 | 18.173 | 50.384 | 36.280 | 12.377 | 5.261 | 13.788 | 5.678 | 6.377 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RG Management | Management | 2014 | — | — |
LK Management | Management | 2014 | — | — |
SS Management | Management | 2001 | — | — |
CE | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARSBEK HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
STEENBUCH HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| René Glenn Steenbuch | Management | 0 companies |
| Lars Karsbek | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |