| Revenue | DKK 18,6M | +14% |
| EBITDA | DKK 369K | +217% |
| Net profit | DKK 184K | +142% |
| Total assets | DKK 6,7M | -22% |
| Equity | DKK 311K | +145% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.767 | 3.649 | 3.743 | 6.498 | 12.583 | 13.960 | 8.350 | 15.744 | 8.125 | 11.918 | 15.691 | 16.311 | 18.576 |
| Staff expenses | -1.166 | -2.488 | -3.880 | -6.321 | -3.370 | -10.922 | -10.162 | -16.741 | -13.417 | -12.235 | -15.371 | -16.627 | -18.207 |
| EBITDA | 426 | 1.161 | -138 | 177 | 9.212 | 3.038 | -1.812 | -997 | -5.291 | -317 | 320 | -316 | 369 |
| Depreciation & amort. | -3 | -3 | -16 | -64 | -900 | -1.790 | -1.824 | -266 | -134 | -69 | -122 | -134 | -155 |
| EBIT | 424 | 1.158 | -154 | 113 | 8.312 | 1.248 | -3.637 | -1.263 | -5.426 | -385 | 199 | -450 | 214 |
| Net financials | -433 | 29 | 158 | -8 | -727 | -110 | -90 | 1.551 | 513 | 34 | -57 | 14 | -30 |
| Profit before tax | -9 | 1.187 | 5 | 106 | 7.769 | 1.139 | -3.727 | 288 | -4.913 | -351 | 141 | -436 | 184 |
| Tax | -0 | 254 | 16 | 27 | 1.717 | 273 | -801 | 73 | -18 | -0 | -0 | -0 | -0 |
| Net profit | -9 | 933 | -11 | 79 | 6.051 | 865 | -2.927 | 215 | -4.895 | -351 | 141 | -436 | 184 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.634 | 4.574 | 5.724 | 9.982 | 28.524 | 14.125 | 11.190 | 52.525 | 7.571 | 8.983 | 9.357 | 8.528 | 6.654 |
| Equity | 462 | 1.395 | 1.384 | 1.463 | 7.514 | 8.379 | 5.453 | 5.667 | 773 | 421 | 563 | 127 | 311 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 422 | 938 | 910 | 929 | 962 | 992 |
| Short-term debt | 2.172 | 3.179 | 4.340 | 8.519 | 19.434 | 4.480 | 5.272 | 46.418 | 5.859 | 7.651 | 7.865 | 7.440 | 5.351 |
| Total debt | 2.172 | 3.179 | 4.340 | 8.519 | 19.434 | 4.480 | 5.272 | 46.840 | 6.798 | 8.561 | 8.794 | 8.402 | 6.343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2006 | — | — |
KG Management | Management | 2007 | — | — |
JH Management | Management | 2006 | — | — |
KH Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Sørensen | Management | 0 companies |
| Kristian Gjerding | Management | 0 companies |
| Jørgen Herman Melchior | Management | 0 companies |
| Kasper Hatting Haagensen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |