| Revenue | DKK 1,5M | -51% |
| EBITDA | DKK 463K | +428% |
| Net profit | DKK 83K | +630% |
| Total assets | DKK 749K | -39% |
| Equity | DKK -749K | +10% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.942 | 4.921 | 5.498 | 7.356 | 6.134 | 4.962 | 4.677 | 3.030 | 1.493 |
| Staff expenses | -5.370 | -5.396 | -5.801 | -7.163 | -7.163 | -4.934 | -4.914 | -3.042 | -1.015 |
| EBITDA | 406 | -656 | -396 | 192 | 223 | 28 | -369 | 88 | 463 |
| Depreciation & amort. | -0 | -0 | -0 | -91 | -60 | -41 | -17 | -18 | -17 |
| EBIT | 406 | -656 | -396 | 101 | 162 | -13 | -386 | 69 | 445 |
| Net financials | -34 | -32 | -45 | -85 | -103 | -157 | -124 | -106 | -98 |
| Profit before tax | 372 | -688 | -441 | 16 | 60 | -169 | -510 | -37 | 347 |
| Tax | 97 | -170 | -61 | 3 | 13 | -32 | -79 | -21 | 264 |
| Net profit | 275 | -518 | -380 | 12 | 47 | -138 | -431 | -16 | 83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.994 | 2.617 | 2.665 | 3.370 | 4.573 | 10.741 | 2.746 | 1.222 | 749 |
| Equity | — | 73 | -306 | -294 | -248 | -385 | -816 | -832 | -749 |
| Long-term debt | 2 | 0 | 0 | 0 | 399 | 449 | 1.115 | 1.185 | 0 |
| Short-term debt | 2.401 | 2.295 | 2.845 | 3.664 | 2.291 | 3.788 | 2.347 | 782 | 1.498 |
| Total debt | 2.403 | 2.295 | 2.972 | 3.664 | 2.691 | 4.237 | 3.462 | 1.968 | 1.498 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2003 | — | — |
TP Unofficial title | Unofficial title | 2021 | — | — |
FB Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CONZEPT HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Kaag | Management | 0 companies |
| Torsten Pedersen | Unofficial title | 0 companies |
| Frank Boas | Management | 0 companies |