| Revenue | DKK 598K | -47% |
| EBITDA | DKK -474K | -3489% |
| Net profit | DKK -739K | -334% |
| Total assets | DKK 1,6M | -10% |
| Equity | DKK 469K | -61% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.219 | -3.073 | — | — | 2.650 | 2.675 | 2.431 | 1.667 | 1.126 | 598 |
| Staff expenses | -1.419 | -1.453 | -0 | -0 | -1.475 | -1.449 | -1.239 | -1.428 | -1.112 | -1.072 |
| EBITDA | 1.800 | 538 | 0 | 0 | 1.176 | 1.226 | 1.192 | 240 | 14 | -474 |
| Depreciation & amort. | -1.079 | -1.079 | -0 | -0 | -547 | -331 | -349 | -428 | -222 | -223 |
| EBIT | 721 | -541 | 0 | 0 | 629 | 895 | 843 | -188 | -208 | -697 |
| Net financials | 78 | -157 | 0 | 0 | -91 | -72 | -38 | -11 | -8 | -4 |
| Profit before tax | 799 | -698 | 0 | 0 | 537 | 823 | 804 | -198 | -216 | -701 |
| Tax | 206 | -174 | -0 | -0 | 101 | 186 | 178 | -43 | -45 | 38 |
| Net profit | 593 | -523 | 0 | 0 | 436 | 636 | 626 | -156 | -170 | -739 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.256 | 11.823 | 0 | 0 | 0 | 4.200 | 2.747 | 1.962 | 1.802 | 1.621 |
| Equity | 8.587 | 4.110 | 0 | 0 | 0 | 1.155 | 1.734 | 1.378 | 1.208 | 469 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 234 | 186 | 186 | 89 |
| Short-term debt | 1.792 | -7.085 | 0 | 0 | 0 | 2.927 | 714 | 391 | 408 | 1.063 |
| Total debt | 1.792 | -7.085 | 0 | 0 | 0 | 2.927 | 948 | 577 | 594 | 1.152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 2006 | — | — |
MS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FOUR PLUS ApS | Company | 100.0% | 100.0% | 2008 |
Betimo ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Ebbe Hjorth Kristensen | Management | 0 companies |
| Marlene-Chatrine Skov | Management | 0 companies |