| Revenue | DKK 6,2M | -12% |
| EBITDA | DKK 1,5M | +19% |
| Net profit | DKK 57K | +138% |
| Total assets | DKK 10,5M | +5% |
| Equity | DKK 5,8M | +1% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.670 | 2.069 | 2.633 | 2.996 | 2.190 | 5.802 | 2.449 | 2.197 | 14.640 | 14.258 | 10.329 | 10.248 | 7.043 | 6.191 |
| Staff expenses | -1.268 | -1.490 | -2.127 | -2.515 | -2.473 | -2.918 | -2.840 | -2.041 | -5.102 | -13.801 | -8.971 | -8.635 | -5.747 | -4.647 |
| EBITDA | 402 | 579 | 506 | 480 | -283 | 2.884 | -391 | 155 | 9.538 | 362 | 1.358 | 1.408 | 1.296 | 1.543 |
| Depreciation & amort. | 228 | -295 | -327 | -437 | -432 | -561 | -818 | -1.030 | -1.093 | -753 | -1.217 | -1.521 | -1.331 | -1.239 |
| EBIT | 174 | 284 | 179 | 43 | -715 | 2.323 | -1.209 | -875 | 8.445 | -391 | 141 | -112 | -36 | 305 |
| Net financials | -74 | -109 | -122 | -45 | -115 | -91 | -165 | -250 | -116 | -130 | -92 | -142 | -145 | -221 |
| Profit before tax | 100 | 175 | 57 | 26 | -467 | 2.232 | -1.374 | -1.125 | 8.329 | -521 | 50 | -255 | -180 | 83 |
| Tax | 29 | 48 | 16 | 14 | 182 | 505 | -301 | -87 | 1.779 | -141 | 18 | -49 | -30 | 26 |
| Net profit | 71 | 127 | 42 | 12 | -649 | 1.727 | -1.073 | -1.037 | 6.550 | -380 | 31 | -206 | -150 | 57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.858 | 2.766 | 3.568 | 3.711 | 3.148 | 6.641 | 5.223 | 7.422 | 13.942 | 10.939 | 10.283 | 10.485 | 9.937 | 10.460 |
| Equity | 691 | 821 | 863 | 882 | 233 | 1.961 | 887 | -150 | 6.400 | 6.020 | 6.051 | 5.845 | 5.695 | 5.752 |
| Long-term debt | 792 | 638 | 858 | 627 | 383 | 2.396 | 1.664 | 1.389 | 2.242 | 700 | 1.136 | 1.030 | 2.124 | 1.758 |
| Short-term debt | 1.184 | 1.076 | 1.601 | 1.992 | 2.505 | 2.067 | 2.672 | 6.182 | 4.948 | 3.975 | 2.827 | 3.389 | 1.928 | 2.717 |
| Total debt | 1.976 | 1.714 | 2.458 | 2.619 | 2.888 | 4.463 | 4.335 | 7.572 | 7.190 | 4.674 | 3.963 | 4.419 | 4.052 | 4.475 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smart Devices ApS | Company | 33.3% | 33.3% | 2017 |
ARVIDSEN ApS | Company | 33.3% | 33.3% | 2017 |
REDEV ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| John Harald Holm Arvidsen | Chairman | 0 companies |
| Bjørn Andersen | Chairman | 0 companies |
| Remus Anders Brix Haupt | Board of Directors | 0 companies |