| Revenue | DKK 917K | +58% |
| EBITDA | DKK 917K | +58% |
| Net profit | DKK 619K | +85% |
| Total assets | DKK 4M | -26% |
| Equity | DKK 2,2M | +120% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 272 | 258 | 243 | 300 | 293 | 479 | 387 | 776 | 819 | 581 | 917 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 195 | 153 | 100 | 262 | 178 | 277 | 176 | 186 | 673 | 581 | 917 |
| Depreciation & amort. | 22 | 22 | -22 | -1.068 | -14 | -42 | -56 | -143 | -143 | -128 | -124 |
| EBIT | 173 | 131 | 77 | -807 | 163 | 235 | 119 | 43 | 530 | 452 | 794 |
| Net financials | -108 | -94 | -88 | -87 | -126 | 832 | -70 | -48 | -84 | -8 | 0 |
| Profit before tax | 65 | 37 | -11 | -894 | 37 | 1.066 | 49 | -5 | 447 | 444 | 794 |
| Tax | 16 | 2 | 7 | 60 | -0 | 17 | 10 | -0 | 96 | 109 | 175 |
| Net profit | 49 | 34 | -18 | -954 | 37 | 1.049 | 39 | -5 | 350 | 335 | 619 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.698 | 2.614 | 2.638 | 1.608 | 1.619 | 2.193 | 2.244 | 4.225 | 4.424 | 5.470 | 4.040 |
| Equity | 207 | 159 | 141 | -812 | -775 | 275 | 316 | 1.379 | 1.729 | 996 | 2.192 |
| Long-term debt | 2.350 | 2.350 | 2.350 | 2.272 | 2.319 | 1.400 | 1.400 | 1.365 | 1.365 | 1.347 | 62 |
| Short-term debt | 95 | 54 | 87 | 149 | 74 | 518 | 528 | 1.481 | 1.330 | 3.127 | 1.786 |
| Total debt | 2.445 | 2.404 | 2.437 | 2.420 | 2.394 | 1.918 | 1.928 | 2.846 | 2.695 | 4.474 | 1.848 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2009 | — | — |
DB Management | Management | 2022 | — | — |
OC Management | Management | 2006 | — | — |
JK Audit | Audit | 2010 | — | — |
AU Management | Management | 2021 | — | — |
JP Management | Management | 2010 | — | — |
OG Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOKA INVEST ApS | Company | 100.0% | 100.0% | 2016 |
LIQUIDA TEC ApS | Company | 100.0% | 100.0% | 2021 |
HaxAnd Holding ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Albert Clausen | Management | 0 companies |
| Dennis Baboian-Nielsen | Management | 0 companies |
| Olav Classen | Management | 0 companies |
| Jørn Krusegaard | Audit | 0 companies |
| Anders Ulrik Nielsen | Management | 0 companies |
| Johnny Per Karleby | Management | 0 companies |
| Ole Grünberger | Management | 0 companies |