| Revenue | DKK 282K | -17% |
| EBITDA | DKK 282K | -17% |
| Net profit | DKK 36K | -5% |
| Total assets | DKK 612K | +2% |
| Equity | DKK 409K | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 70 | -30 | 70 | 90 | 638 | 976 | 1.003 | 791 | 444 | 341 | 282 |
| Staff expenses | -0 | -0 | -0 | -60 | -46 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 195 | -30 | 70 | 30 | 592 | 976 | 1.003 | 791 | 444 | 341 | 282 |
| Depreciation & amort. | -0 | -0 | -0 | -44 | -542 | -774 | -840 | -651 | -438 | -294 | -245 |
| EBIT | 195 | -30 | 70 | -14 | 51 | 202 | 164 | 140 | 7 | 46 | 37 |
| Net financials | -62 | -27 | -7 | -23 | -30 | 0 | -18 | -20 | 2 | 2 | 9 |
| Profit before tax | 133 | -57 | 63 | -37 | 21 | 202 | 145 | 120 | 8 | 48 | 46 |
| Tax | 33 | -14 | 14 | -49 | 38 | 44 | 32 | 26 | 2 | 11 | 10 |
| Net profit | 100 | -43 | 49 | 12 | -18 | 158 | 113 | 94 | 7 | 38 | 36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 462 | 142 | 242 | 713 | 1.133 | 1.343 | 1.292 | 993 | 919 | 598 | 612 |
| Equity | 37 | -80 | -31 | -19 | -36 | 121 | 235 | 328 | 335 | 373 | 409 |
| Long-term debt | 0 | 0 | 0 | 207 | 437 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -499 | 222 | 272 | 525 | 733 | 1.221 | 1.058 | 665 | 584 | 225 | 203 |
| Total debt | -499 | 222 | 272 | 732 | 1.170 | 1.221 | 1.058 | 665 | 584 | 225 | 203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
JP Management | Management | 2005 | — | — |
PA Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDIC CAPITAL INVEST ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jørgen Plass-Nielsen | Management | 0 companies |
| Peter Allan Albæk | Management | 0 companies |