| Revenue | DKK 1,4M | +211% |
| EBITDA | DKK 367K | +209% |
| Net profit | DKK 123K | +124% |
| Total assets | DKK 3,6M | -1% |
| Equity | DKK 1,1M | -14% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 1.617 | 849 | 1.527 | 441 | 1.371 |
| Staff expenses | -733 | -885 | -600 | -778 | -1.004 |
| EBITDA | 884 | -35 | 927 | -337 | 367 |
| Depreciation & amort. | -340 | -332 | -332 | -249 | -151 |
| EBIT | 544 | -367 | 595 | -586 | 216 |
| Net financials | -96 | -81 | -71 | -60 | -59 |
| Profit before tax | 447 | -449 | 523 | -645 | 158 |
| Tax | 99 | -97 | 115 | -142 | 35 |
| Net profit | 348 | -351 | 408 | -503 | 123 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 5.043 | 3.946 | 4.157 | 3.655 | 3.602 |
| Equity | 2.356 | 1.705 | 2.113 | 1.309 | 1.132 |
| Long-term debt | 1.505 | 1.305 | 1.105 | 905 | 705 |
| Short-term debt | 787 | 639 | 527 | 1.170 | 1.459 |
| Total debt | 2.292 | 1.944 | 1.632 | 2.075 | 2.164 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
SR Audit | Audit | 2003 – 2006 |
DB Unofficial title | Unofficial title | 2022 – 2023 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2013 | |
| Individual | 50–66.65% | 50–66.65% | 2016 | |
| Individual | 50–66.65% | 50% | 2016 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| ST Revision | Audit | 0 companies |
| Dorthe Berntsen | Unofficial title | 0 companies |