| Revenue | DKK 6,6M | +16% |
| EBITDA | DKK 1,1M | +801% |
| Net profit | DKK 454K | +174% |
| Total assets | DKK 3,8M | +14% |
| Equity | DKK -99K | +82% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.259 | 1.915 | 3.369 | 3.154 | 4.555 | 3.567 | 4.533 | 3.852 | 2.535 | 5.270 | 6.043 | 5.688 | 6.595 |
| Staff expenses | -1.018 | -1.281 | -2.657 | -2.456 | -2.456 | -2.819 | -3.038 | -3.126 | -3.034 | -4.215 | -4.793 | -5.842 | -5.514 |
| EBITDA | 241 | 635 | 712 | 698 | 1.830 | 748 | 1.496 | 726 | -499 | 1.055 | 1.250 | -154 | 1.081 |
| Depreciation & amort. | -506 | -330 | -341 | -450 | -555 | -631 | -654 | -668 | -703 | -716 | -582 | -486 | -414 |
| EBIT | -265 | 305 | 370 | 248 | 1.275 | 118 | 842 | 59 | -1.202 | 338 | 668 | -640 | 667 |
| Net financials | 29 | 24 | 3 | -0 | -501 | -79 | -222 | -41 | -14 | -7 | 4 | -0 | -63 |
| Profit before tax | -236 | 329 | 373 | 248 | 774 | 39 | 620 | 18 | -1.215 | 332 | 672 | -640 | 604 |
| Tax | -58 | 84 | 81 | 64 | 173 | 13 | 140 | 8 | -261 | 152 | 80 | -28 | 150 |
| Net profit | -178 | 245 | 293 | 183 | 601 | 26 | 480 | 10 | -954 | 180 | 592 | -612 | 454 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.044 | 3.576 | 4.451 | 4.395 | 5.043 | 3.761 | 3.719 | 3.800 | 3.057 | 3.709 | 3.272 | 3.385 | 3.848 |
| Equity | -1.596 | -1.351 | -1.059 | -876 | -275 | -249 | 231 | 242 | -713 | -533 | 59 | -553 | -99 |
| Long-term debt | 5.508 | 4.686 | 4.736 | 4.646 | 2.972 | 3.315 | 2.677 | 2.570 | 2.548 | 1.650 | 1.650 | 1.650 | 1.600 |
| Short-term debt | 132 | 242 | 728 | 515 | 2.084 | 419 | 491 | 756 | 1.222 | 2.468 | 1.499 | 2.288 | 2.295 |
| Total debt | 5.640 | 4.927 | 5.464 | 5.271 | 5.055 | 3.734 | 3.168 | 3.326 | 3.770 | 4.118 | 3.149 | 3.938 | 3.895 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC | Audit | 2003 | — | — |
FØ Founder | Founder | 2002 | — | — |
AB Management | Management | 2003 | — | — |
| Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Carsten Schmidt | Audit | 0 companies |
| Flemming Østergaard | Founder | 0 companies |
| Aliriza Baran | Management | 0 companies |
| Københavns Revision og Rådgivning | Audit | 0 companies |