| Revenue | DKK 2,2M | +13% |
| EBITDA | DKK 434K | +72% |
| Net profit | DKK 107K | +76% |
| Total assets | DKK 12,1M | +27% |
| Equity | DKK 3,9M | +3% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 6 | 0 | 81 | 232 | 312 | 1.880 | 1.209 | 3.486 | 5.281 | 1.207 | 1.942 | 2.200 |
| Staff expenses | -0 | -0 | -0 | -0 | -84 | -316 | -749 | -620 | -1.197 | -1.251 | -1.799 | -1.690 | -1.766 |
| EBITDA | 0 | 6 | -6 | -60 | 2 | -294 | 732 | 304 | 1.495 | 3.898 | -592 | 252 | 434 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -45 | -47 | -58 | -66 | -71 | -58 | -77 |
| EBIT | 0 | 6 | -6 | -60 | 2 | -294 | 687 | 257 | 1.438 | 3.832 | -663 | 194 | 357 |
| Net financials | 0 | 0 | 0 | -15 | -2 | -55 | -99 | -117 | -63 | -58 | -80 | -110 | -213 |
| Profit before tax | 0 | 6 | -6 | -74 | 0 | -348 | 589 | 140 | 1.374 | 3.774 | -742 | 83 | 144 |
| Tax | -0 | 1 | -1 | -19 | -0 | -77 | 110 | 31 | 298 | 907 | -160 | 22 | 36 |
| Net profit | 0 | 4 | -5 | -56 | 0 | -272 | 479 | 109 | 1.076 | 2.867 | -582 | 61 | 107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 134 | 148 | 141 | 798 | 2.654 | 2.441 | 2.107 | 3.102 | 7.020 | 9.702 | 11.122 | 9.519 | 12.128 |
| Equity | 134 | 139 | 134 | 77 | 77 | -194 | 287 | 396 | 1.472 | 4.339 | 3.756 | 3.817 | 3.925 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.125 | 669 | 2.731 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 9 | 7 | 721 | 2.577 | 2.635 | 695 | 2.038 | 2.816 | 5.287 | 7.365 | 5.702 | 7.924 |
| Total debt | 0 | 9 | 7 | 721 | 2.577 | 2.635 | 1.820 | 2.706 | 5.547 | 5.287 | 7.365 | 5.702 | 7.924 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2004 | — | — |
IB Management | Management | 2009 | — | — |
WL Management | Management | 2004 | — | — |
ML Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stald Magic Holding ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Inger-Lise Byrgesen | Management | 0 companies |
| Won-Hee, Lee | Management | 0 companies |
| Mia Lee | Management | 0 companies |