| Revenue | DKK 729K | -13% |
| EBITDA | DKK 1,1M | +36% |
| Net profit | DKK 630K | +49% |
| Total assets | DKK 10,4M | +2% |
| Equity | DKK 4,4M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 686 | 413 | 321 | 385 | 541 | 419 | 515 | 567 | 452 | 621 | 611 | 834 | 729 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 272 | 413 | 321 | 385 | -645 | 419 | 515 | 616 | 1.042 | 704 | 726 | 809 | 1.097 |
| Depreciation & amort. | -74 | -164 | -51 | -51 | -36 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 198 | 250 | 270 | 335 | -681 | 416 | 515 | 616 | 1.042 | 704 | 726 | 809 | 1.097 |
| Net financials | -401 | -282 | -252 | -228 | -202 | -195 | 910 | -94 | -84 | -89 | -117 | -306 | -289 |
| Profit before tax | -203 | -32 | 18 | 107 | -883 | 221 | 1.425 | 522 | 957 | 615 | 609 | 504 | 808 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -246 | -58 | 211 | 135 | 134 | 80 | 178 |
| Net profit | -203 | -32 | 18 | 107 | -883 | 221 | 1.670 | 581 | 747 | 480 | 474 | 424 | 630 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.069 | 9.040 | 9.022 | 8.944 | 7.967 | 8.100 | 10.104 | 8.765 | 9.280 | 9.561 | 9.837 | 10.251 | 10.436 |
| Equity | -33 | -66 | -47 | 59 | -824 | -603 | 1.067 | 1.648 | 2.395 | 2.874 | 3.349 | 3.772 | 4.403 |
| Long-term debt | 4.236 | 6.065 | 5.996 | 5.927 | 5.842 | 5.493 | 6.117 | 5.778 | 5.443 | 5.101 | 4.832 | 4.614 | 4.337 |
| Short-term debt | 6.866 | 3.041 | 3.074 | 2.957 | 2.948 | 3.210 | 2.920 | 1.339 | 1.442 | 1.543 | 1.480 | 1.608 | 1.263 |
| Total debt | 11.102 | 9.105 | 9.070 | 8.884 | 8.791 | 8.703 | 9.036 | 7.117 | 6.885 | 6.644 | 6.312 | 6.222 | 5.600 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Founder | Founder | 2006 | — | — |
AL Management | Management | 2011 | — | — |
CD Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Davidsen | Founder | 0 companies |
| Anne Louise Johnsen | Management | 0 companies |
| Carsten Davidsen | Founder | 0 companies |