| Revenue | DKK 903K | +52% |
| EBITDA | DKK 144K | +175% |
| Net profit | DKK 108K | +217% |
| Total assets | DKK 408K | +7% |
| Equity | DKK 175K | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 496 | 44 | 444 | 589 | 699 | 713 | 721 | 717 | 703 | 745 | 819 | 595 | 903 |
| Staff expenses | -524 | -0 | -438 | -462 | -623 | -708 | -613 | -633 | -679 | -540 | -655 | -543 | -759 |
| EBITDA | -29 | 44 | 6 | 127 | 76 | 5 | 108 | 84 | 23 | 205 | 164 | 52 | 144 |
| Depreciation & amort. | 103 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -131 | 44 | 6 | 127 | 76 | 5 | 108 | 84 | 23 | 205 | 164 | 52 | 144 |
| Net financials | -32 | -29 | -12 | -5 | -0 | -1 | -4 | 0 | -4 | -5 | -6 | -3 | -2 |
| Profit before tax | -164 | 15 | 40 | 122 | 75 | 5 | 105 | 84 | 19 | 200 | 159 | 49 | 142 |
| Tax | -26 | 38 | 23 | 32 | 30 | 4 | 6 | 22 | 8 | 52 | 37 | 15 | 34 |
| Net profit | -138 | -23 | 17 | 90 | 46 | 0 | 99 | 61 | 11 | 148 | 122 | 34 | 108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 927 | 220 | 402 | 410 | 419 | 373 | 432 | 391 | 398 | 454 | 520 | 382 | 408 |
| Equity | 191 | 168 | 185 | 275 | 320 | 221 | 211 | 128 | 139 | 287 | 291 | 203 | 175 |
| Long-term debt | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 736 | 52 | 217 | 135 | 99 | 152 | 220 | 263 | 259 | 167 | 229 | 179 | 233 |
| Total debt | 736 | 52 | 217 | 135 | 99 | 152 | 220 | 263 | 259 | 167 | 229 | 179 | 233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 2006 | — | — |
CS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DELPHIN MANAGEMENT ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Linda Gerd Larsen | Management | 0 companies |
| Claus Søren Pedersen | Management | 0 companies |