| Revenue | DKK 395K | +269% |
| EBITDA | DKK 395K | +269% |
| Net profit | DKK 227K | +500% |
| Total assets | DKK 2,5M | +0% |
| Equity | DKK 2M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 299 | 136 | 876 | 1.990 | 580 | 477 | 107 | 395 |
| Staff expenses | -143 | -71 | -500 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 156 | 65 | 376 | 1.990 | 580 | 477 | 107 | 395 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 156 | 65 | 376 | 1.990 | 580 | 477 | 107 | 395 |
| Net financials | -4 | -2 | 0 | 0 | 55 | -32 | -61 | -107 |
| Profit before tax | 152 | 62 | 376 | 1.990 | 636 | 445 | 46 | 288 |
| Tax | -0 | -0 | 89 | 464 | 137 | 136 | 8 | 61 |
| Net profit | 152 | 62 | 287 | 1.526 | 499 | 308 | 38 | 227 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 497 | 114 | 950 | 2.950 | 4.038 | 3.173 | 2.531 | 2.533 |
| Equity | -584 | -522 | -235 | 1.291 | 1.790 | 1.699 | 1.737 | 1.964 |
| Long-term debt | 0 | 0 | 89 | 464 | 137 | 95 | 8 | 61 |
| Short-term debt | 1.081 | 636 | 1.096 | 1.195 | 2.111 | 1.379 | 786 | 508 |
| Total debt | 1.081 | 636 | 1.185 | 1.659 | 2.248 | 1.474 | 793 | 569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Audit | Audit | 2001 | — | — |
LD Management | Management | 2004 | — | — |
TF Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Aage Døssing | Audit | 0 companies |
| Leon Drikkjær Sørensen | Management | 0 companies |
| Tonny Frandsen | Management | 0 companies |
| Annette Frandsen | Board of Directors | 0 companies |
| Gitte Helen Moltzen | Board of Directors | 0 companies |
| Jan Svarrer | Board of Directors | 0 companies |