| Revenue | DKK 11,1M | +39% |
| EBITDA | DKK 1,8M | +221% |
| Net profit | DKK 1,7M | +196% |
| Total assets | DKK 6,7M | +58% |
| Equity | DKK 430K | +133% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 73.382 | 66.436 | 55.480 | 58.616 | 52.569 | 46.322 | 24.918 | 21.660 | 8.000 | 11.120 |
| Staff expenses | -9.867 | -12.792 | -15.531 | -16.386 | -14.087 | -11.254 | -11.212 | -9.226 | -6.723 | -9.270 |
| EBITDA | 22.872 | 24.105 | 26.070 | 29.470 | 25.923 | 23.286 | 1.859 | 6.148 | -1.525 | 1.849 |
| Depreciation & amort. | 317 | -586 | -866 | -1.062 | -1.322 | -1.085 | -891 | -703 | -270 | -119 |
| EBIT | 22.555 | 23.518 | 25.204 | 28.409 | 24.601 | 22.201 | 968 | 5.445 | -1.796 | 1.731 |
| Net financials | -412 | 230 | 6 | 43 | 15 | -28 | -23 | 2 | 1 | -14 |
| Profit before tax | 22.143 | 23.749 | 25.210 | 28.452 | 24.616 | 22.174 | 945 | 5.447 | -1.795 | 1.716 |
| Tax | 5.547 | 6.048 | 6.263 | 6.690 | 5.421 | 4.887 | 210 | 1.200 | 19 | -28 |
| Net profit | 16.596 | 17.700 | 18.947 | 21.762 | 19.195 | 17.286 | 735 | 4.247 | -1.814 | 1.744 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.295 | 39.104 | 32.055 | 35.899 | 29.630 | 26.907 | 8.504 | 10.469 | 4.274 | 6.739 |
| Equity | 17.893 | 19.594 | 20.541 | 24.303 | 21.498 | 18.784 | 1.520 | 5.767 | -1.314 | 430 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.402 | 19.511 | 11.515 | 11.596 | 8.132 | 8.123 | 6.984 | 4.702 | 5.588 | 6.308 |
| Total debt | 14.402 | 19.511 | 11.515 | 11.596 | 8.132 | 8.123 | 6.984 | 4.702 | 5.588 | 6.308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Management | Management | 2003 | — | — |
CP Management | Management | 2003 | — | — |
GL Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ACEA Finance ApS | Company | 50.0% | 50.0% | 2019 |
SUNE OLSEN HOLDING ApS | Company | 50.0% | 50.0% | 2004 |
TUR HOLDING ApS | Company | 25.0% | 25.0% | 2004 |
GEEK HOLDING ApS | Company | 25.0% | 25.0% | 2003 |
YASSINE HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Sune Olsen | Management | 0 companies |
| Casper Parkvist Hvidbjerg | Management | 0 companies |
| G L B A/S | Audit | 0 companies |
| Thomas Ulletved Rasmussen | Board of Directors | 0 companies |
| Ole Christian Olsen | Board of Directors | 0 companies |
| Mustapha Fauzi Yassine | Board of Directors | 0 companies |