| Revenue | DKK 1,8M | +18% |
| EBITDA | DKK 1M | +262% |
| Net profit | DKK 884K | +249% |
| Total assets | DKK 2,1M | -11% |
| Equity | DKK 250K | -87% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.029 | 3.581 | 3.791 | 3.082 | 2.345 | 1.488 | 1.911 | 1.530 | 1.804 |
| Staff expenses | -2.138 | -2.712 | -3.067 | -3.015 | -1.924 | -869 | -1.150 | -1.242 | -764 |
| EBITDA | 891 | 869 | 723 | 67 | 421 | 619 | 760 | 287 | 1.040 |
| Depreciation & amort. | 63 | 130 | 88 | 50 | -50 | -50 | -0 | -0 | -0 |
| EBIT | 828 | 738 | 635 | 17 | 371 | 569 | 760 | 287 | 1.040 |
| Net financials | 59 | 103 | -32 | -21 | 365 | -3 | 24 | 38 | 94 |
| Profit before tax | 887 | 842 | 604 | -4 | 736 | 565 | 784 | 325 | 1.134 |
| Tax | 209 | 187 | 158 | 4 | 90 | 126 | 173 | 72 | 250 |
| Net profit | 679 | 654 | 446 | -8 | 645 | 440 | 611 | 253 | 884 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.472 | 1.738 | 1.883 | 1.108 | 1.526 | 1.496 | 2.186 | 2.313 | 2.053 |
| Equity | 872 | 974 | 880 | 506 | 949 | 1.105 | 1.716 | 1.969 | 250 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 600 | 764 | 1.003 | 601 | 577 | 391 | 470 | 343 | 1.803 |
| Total debt | 600 | 764 | 1.003 | 601 | 577 | 391 | 470 | 343 | 1.803 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2008 | — | — |
NS Management | Management | 2011 | — | — |
LB Management | Management | 2013 | — | — |
KB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAUER MOLS HOLDING 1 ApS | Company | 33.3% | 33.3% | 2014 |
NIELS SPARRE HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
KAMPA ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Kristian Mouritsen | Management | 0 companies |
| Niels Sparre | Management | 0 companies |
| Liselotte Bauer Mols | Management | 0 companies |
| Kristian Bierring Lauritsen | Management | 0 companies |