| Revenue | DKK 221K | +173% |
| EBITDA | DKK 221K | +173% |
| Net profit | DKK 156K | +249% |
| Total assets | DKK 562K | +50% |
| Equity | DKK 456K | +52% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -261 | -124 | 69 | 115 | -25 | 1 | -1 | 91 | 81 | 221 |
| Staff expenses | -0 | -50 | -11 | -151 | -10 | -1 | -1 | -1 | -0 | -0 |
| EBITDA | -261 | -174 | 57 | -8 | -35 | 0 | -2 | 90 | 81 | 221 |
| Depreciation & amort. | 24 | -21 | -18 | 15 | -6 | -26 | -8 | -33 | -23 | -20 |
| EBIT | -285 | -195 | 39 | -23 | -41 | -26 | -11 | 56 | 58 | 201 |
| Net financials | 4 | 1 | -1 | 0 | -1 | 0 | 0 | -0 | -1 | -1 |
| Profit before tax | -280 | -194 | 38 | -22 | -42 | -26 | -11 | 56 | 58 | 201 |
| Tax | -70 | -45 | 11 | 14 | -9 | -6 | -3 | 13 | 13 | 44 |
| Net profit | -210 | -150 | 27 | -36 | -33 | -20 | -8 | 43 | 45 | 156 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.004 | 398 | 323 | 286 | 253 | 247 | 233 | 318 | 374 | 562 |
| Equity | 931 | 381 | 309 | 272 | 240 | 220 | 212 | 255 | 300 | 456 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 16 | 14 | 12 | 13 | 23 | 20 | 61 | 73 | 107 |
| Total debt | 73 | 16 | 14 | 12 | 13 | 23 | 20 | 61 | 73 | 107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2006 | — | — |
EL Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Begatek ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Fosgerau Pedersen | Management | 0 companies |
| Ejnar Lind Jørgensen | Management | 0 companies |