| Revenue | DKK 7,5M | +13% |
| EBITDA | DKK 1,4M | +61% |
| Net profit | DKK 1,1M | +133% |
| Total assets | DKK 11,7M | -1% |
| Equity | DKK 8,9M | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.356 | 2.262 | -51 | -17 | 4.809 | 8.461 | 10.491 | 11.786 | 11.981 | 7.252 | 6.193 | 6.639 | 7.494 |
| Staff expenses | -3.561 | -773 | -0 | -0 | -3.015 | -4.330 | -4.320 | -6.268 | -6.813 | -5.265 | -5.602 | -5.792 | -6.131 |
| EBITDA | 4.609 | 1.449 | -51 | -17 | 1.794 | 4.130 | 6.171 | 5.518 | 5.168 | 1.987 | 591 | 846 | 1.363 |
| Depreciation & amort. | 1.801 | -0 | -0 | -0 | -0 | -1.850 | -2.286 | -2.409 | -1.140 | -448 | -593 | -669 | -634 |
| EBIT | 2.808 | 1.449 | -51 | -17 | 1.794 | 2.280 | 3.885 | 3.109 | 4.028 | 1.539 | -2 | 177 | 729 |
| Net financials | -575 | -12 | 13 | 3 | -6 | -300 | -388 | 18 | 314 | 242 | 292 | 309 | 389 |
| Profit before tax | 2.233 | 1.437 | -38 | -14 | 1.788 | 1.980 | 3.497 | 3.127 | 4.342 | 1.780 | 289 | 486 | 1.117 |
| Tax | 3 | -0 | 1 | 0 | -1 | 6 | 6 | 9 | 12 | 9 | 10 | 10 | 10 |
| Net profit | 2.230 | 1.437 | -39 | -14 | 1.789 | 1.975 | 3.491 | 3.118 | 4.330 | 1.771 | 280 | 476 | 1.107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.638 | 2.279 | 2.171 | 225 | 5.258 | 15.375 | 12.290 | 14.387 | 17.697 | 14.025 | 11.157 | 11.828 | 11.716 |
| Equity | 2.199 | 2.136 | 2.097 | 183 | 1.973 | 3.547 | 6.438 | 8.956 | 11.286 | 9.057 | 7.337 | 7.813 | 8.920 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.347 | 1.175 | 370 | 4.243 | 2.878 | 1.758 | 1.378 | 988 |
| Short-term debt | 4.439 | 143 | 74 | 41 | 3.285 | 9.481 | 4.677 | 5.061 | 2.168 | 2.090 | 2.062 | 2.637 | 1.808 |
| Total debt | 4.439 | 143 | 74 | 41 | 3.285 | 11.828 | 5.852 | 5.431 | 6.411 | 4.967 | 3.820 | 4.015 | 2.795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR Management | Management | 2020 | — | — |
NA Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
NA Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Rowland Jensen | Management | 0 companies |
| Niels Andreas Mortensen | Chief Executive Officer | 0 companies |
| Niels Andreas Mortensen | Founder | 0 companies |