| Revenue | DKK 1,1M | +98% |
| EBITDA | DKK 525K | +9779% |
| Net profit | DKK 248K | +492% |
| Total assets | DKK 1,4M | -29% |
| Equity | DKK 323K | +334% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 416 | 685 | 692 | 632 | 603 | 673 | 535 | 1.057 |
| Staff expenses | -727 | -568 | -509 | -516 | -518 | -545 | -540 | -532 |
| EBITDA | -312 | 116 | 183 | 117 | 85 | 128 | -5 | 525 |
| Depreciation & amort. | -0 | -0 | -27 | -27 | -69 | -73 | -73 | -69 |
| EBIT | -312 | 116 | 156 | 89 | 16 | 55 | -78 | 456 |
| Net financials | -34 | -34 | -32 | -18 | -2 | -8 | -2 | -6 |
| Profit before tax | -345 | 83 | 125 | 71 | 13 | 47 | -80 | 450 |
| Tax | -0 | -280 | 62 | 16 | 6 | 11 | -17 | 202 |
| Net profit | -345 | 363 | 63 | 55 | 8 | 36 | -63 | 248 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.758 | 2.108 | 1.883 | 1.855 | 2.300 | 2.065 | 1.972 | 1.392 |
| Equity | -386 | -24 | 39 | 94 | 101 | 138 | 74 | 323 |
| Long-term debt | 498 | 484 | 110 | 0 | 165 | 128 | 84 | 0 |
| Short-term debt | 1.646 | 1.648 | 1.734 | 1.761 | 2.034 | 1.800 | 1.814 | 1.069 |
| Total debt | 2.144 | 2.131 | 1.844 | 1.761 | 2.198 | 1.928 | 1.898 | 1.069 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Audit | Audit | 2006 | — | — |
MS Management | Management | 2006 | — | — |
EB Management | Management | 2009 | — | — |
UG Management | Management | 2019 | — | — |
EH Management | Management | 2006 | — | — |
AK Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
EVER HOLDING A/S | Company | 50.0% | 50.0% | 2010 |
CUAK HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Warberg | Audit | 0 companies |
| Morten Syrach Lykkegaard | Management | 0 companies |
| Eva Blohm Johansen | Management | 0 companies |
| Ulrik Guldberg Kjær | Management | 0 companies |
| Erik Hjort Johansen | Management | 0 companies |
| Anette Kjær | Management | 0 companies |