| Revenue | DKK 9,2M | +488% |
| EBITDA | DKK 7,3M | +378% |
| Net profit | DKK 4,9M | +816% |
| Total assets | DKK 15,6M | -33% |
| Equity | DKK 7,8M | +170% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 | 12 | 77 | 69 | 241 | 650 | 796 | 1.444 | 1.549 | 1.836 | 1.559 | 9.167 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -65 | -13 | -138 | -32 | -25 | -1.833 |
| EBITDA | 4 | 12 | 61 | 53 | 241 | 650 | 731 | 1.430 | 1.412 | 1.630 | 1.534 | 7.334 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -16 | -158 | -72 | -136 | -208 | -218 | -249 | -86 |
| EBIT | 4 | 12 | 61 | 53 | 224 | 492 | 659 | 1.294 | 1.204 | 1.412 | 1.285 | 7.248 |
| Net financials | -0 | 0 | -13 | -15 | -53 | -143 | -213 | -587 | -688 | -647 | -610 | -894 |
| Profit before tax | 4 | 12 | 48 | 38 | 171 | 350 | 446 | 707 | 516 | 765 | 675 | 6.354 |
| Tax | 1 | 20 | 8 | 6 | 31 | 77 | 78 | 140 | 102 | 155 | 138 | 1.433 |
| Net profit | 3 | -9 | 40 | 32 | 140 | 273 | 368 | 567 | 414 | 610 | 537 | 4.921 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 148 | 128 | 2.568 | 2.593 | 9.635 | 9.688 | 15.004 | 20.722 | 22.555 | 22.349 | 23.129 | 15.552 |
| Equity | — | 26 | 66 | 98 | 238 | 510 | 867 | 1.434 | 1.794 | 2.349 | 2.886 | 7.808 |
| Long-term debt | 0 | 0 | 3.575 | 3.562 | 16.437 | 16.271 | 23.325 | 29.931 | 32.378 | 30.764 | 29.777 | 294 |
| Short-term debt | 113 | 101 | 714 | 714 | 1.179 | 1.043 | 2.475 | 4.141 | 4.428 | 4.618 | 5.161 | 7.416 |
| Total debt | 113 | 101 | 4.289 | 2.495 | 9.397 | 17.314 | 25.799 | 34.072 | 36.806 | 35.382 | 34.938 | 7.710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Unofficial title | Unofficial title | 2023 | — | — |
CL Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Piramides Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Friis Pedersen | Unofficial title | 0 companies |
| Christa Liljegren | Management | 0 companies |
| Sandra Grevy Liljegren | Board of Directors | 0 companies |