| Revenue | DKK 22K | -34% |
| EBITDA | DKK 22K | -34% |
| Net profit | DKK 1,6M | +175% |
| Total assets | DKK 7,1M | +21% |
| Equity | DKK 6M | +29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 910 | 527 | 1.321 | 700 | 113 | 2 | -43 | 47 | -15 | -12 | -14 | -11 | 32 | 22 |
| Staff expenses | -614 | -561 | -986 | -621 | -110 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 296 | -35 | 335 | 79 | 2 | 2 | -43 | 47 | -15 | -12 | -14 | -11 | 32 | 22 |
| Depreciation & amort. | -127 | -174 | -166 | -44 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -16 | -22 |
| EBIT | 169 | -209 | 169 | 35 | 2 | 2 | -43 | 47 | -15 | -12 | -14 | -11 | 16 | -0 |
| Net financials | -1 | -14 | 3 | 22 | -9 | -1 | 265 | 402 | 371 | 425 | 252 | 270 | 608 | 1.625 |
| Profit before tax | 168 | -223 | 172 | 57 | -7 | 1 | 222 | 449 | 357 | 413 | 238 | 259 | 624 | 1.625 |
| Tax | 43 | -53 | 39 | 21 | -10 | -3 | -0 | -0 | -0 | -0 | -0 | 6 | 35 | 4 |
| Net profit | 125 | -170 | 133 | 36 | 3 | 5 | 222 | 449 | 357 | 413 | 238 | 253 | 589 | 1.621 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.532 | 1.087 | 1.135 | 891 | 1.307 | 1.353 | 1.309 | 1.472 | 1.720 | 1.978 | 2.157 | 2.262 | 5.871 | 7.081 |
| Equity | 601 | 432 | 535 | 571 | 575 | 579 | 801 | 1.318 | 1.625 | 1.927 | 2.052 | 2.191 | 4.639 | 6.003 |
| Long-term debt | 257 | 102 | 0 | 0 | 575 | 587 | 258 | 0 | 0 | 0 | 0 | 0 | 994 | 895 |
| Short-term debt | 618 | 551 | 559 | 257 | 106 | 187 | 249 | 154 | 96 | 51 | 104 | 71 | 212 | 162 |
| Total debt | 876 | 653 | 559 | 257 | 681 | 774 | 508 | 154 | 96 | 51 | 104 | 71 | 1.206 | 1.056 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2010 | — | — |
NP Management | Management | 2010 | — | — |
BL Management | Management | 2004 | — | — |
EB Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Klivager | Management | 0 companies |
| Nick Paw Johansen | Management | 0 companies |
| Bjarne Leheen Ditlevsen | Management | 0 companies |
| Erik Berg | Management | 0 companies |