| Revenue | DKK 1,5M | +94% |
| EBITDA | DKK 499K | +363% |
| Net profit | DKK 394K | +268% |
| Total assets | DKK 888K | +125% |
| Equity | DKK -18K | +96% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 494 | 245 | 457 | 274 | 255 | 668 | 796 | 1.546 |
| Staff expenses | -433 | -337 | -433 | -275 | -275 | -602 | -986 | -1.048 |
| EBITDA | 59 | -103 | 5 | -2 | -145 | 66 | -190 | 499 |
| Depreciation & amort. | -0 | -0 | -0 | -19 | -19 | -19 | -18 | -14 |
| EBIT | 59 | -103 | 5 | -21 | -163 | 47 | -207 | 485 |
| Net financials | -1 | -1 | -4 | -11 | -9 | -8 | -6 | -55 |
| Profit before tax | 59 | -104 | 1 | -32 | -172 | 39 | -213 | 430 |
| Tax | 15 | -33 | 12 | -7 | -14 | -5 | 21 | 36 |
| Net profit | 44 | -71 | -11 | -25 | -158 | 45 | -234 | 394 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 169 | 232 | 310 | 300 | 172 | 295 | 394 | 888 |
| Equity | — | -28 | -39 | -64 | -222 | -177 | -411 | -18 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 10 |
| Short-term debt | 124 | 260 | 349 | 359 | 394 | 472 | 776 | 862 |
| Total debt | 124 | 260 | 349 | 363 | 394 | 472 | 805 | 871 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2004 | — | — |
KF Management | Management | 2004 | — | — |
HU Audit | Audit | 2004 | — | — |
HH Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KENNETH FROST HOLDING ApS | Company | 50.0% | 50.0% | 2004 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Kenneth Frost Andersen | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Hans Helge Andersen | Audit | 0 companies |