| Revenue | DKK 503K | +53% |
| EBITDA | DKK -27K | +54% |
| Net profit | DKK -34K | +34% |
| Total assets | DKK 546K | -53% |
| Equity | DKK 408K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174 | 894 | 1.037 | 1.068 | 1.844 | 558 | 577 | 735 | 424 | 329 | 503 |
| Staff expenses | -288 | -885 | -880 | -898 | -934 | -635 | -444 | -381 | -315 | -388 | -438 |
| EBITDA | -114 | 9 | 157 | 170 | 1.019 | -75 | 133 | 354 | 108 | -59 | -27 |
| Depreciation & amort. | -22 | -49 | -26 | -27 | 55 | 1 | -12 | -12 | -2 | -1 | -1 |
| EBIT | -135 | -40 | 131 | 143 | 965 | -76 | 121 | 342 | 107 | -59 | -27 |
| Net financials | -19 | -120 | -9 | -251 | -129 | 18 | 43 | 6 | -1 | -12 | -6 |
| Profit before tax | -154 | -160 | 123 | -107 | 835 | -58 | 164 | 348 | 105 | -71 | -34 |
| Tax | -38 | -13 | 36 | -22 | 190 | -12 | 36 | 77 | 23 | -20 | -0 |
| Net profit | -116 | -147 | 86 | -85 | 645 | -46 | 128 | 271 | 82 | -51 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 849 | 723 | 1.264 | 2.105 | 1.667 | 718 | 1.136 | 911 | 885 | 1.163 | 546 |
| Equity | 154 | 7 | 94 | -7 | 655 | 212 | 340 | 511 | 493 | 442 | 408 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 695 | 715 | 1.171 | 2.111 | 1.012 | 506 | 796 | 400 | 392 | 722 | 138 |
| Total debt | 695 | 715 | 1.171 | 2.111 | 1.012 | 506 | 796 | 400 | 392 | 722 | 138 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MASANI HOLDING ApS | Company | 25.0% | 25.0% | 2003 |
| Individual | 25.0% | 25.0% | 2003 | |
| Individual | 25.0% | 25.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2020 | |
JPDJ HOLDING ApS | Company | 25.0% | 25.0% | 2003 |
| Person | Role here | Other companies |
|---|