| Revenue | DKK 938K | +164% |
| EBITDA | DKK 728K | +406% |
| Net profit | DKK 742K | +4390% |
| Total assets | DKK 6,8M | +7% |
| Equity | DKK 4,7M | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -917 | — | — | — | 968 | 3.707 | 757 | 899 | 3.515 | 359 | 342 | 355 | 938 |
| Staff expenses | -233 | -0 | -0 | -0 | -285 | -285 | -304 | -234 | -283 | -200 | -211 | -211 | -210 |
| EBITDA | -23 | 0 | 0 | 0 | 682 | 3.421 | 453 | 665 | 3.232 | 148 | 131 | 144 | 728 |
| Depreciation & amort. | -330 | -0 | -0 | -0 | -359 | -320 | -312 | -343 | -149 | -125 | -125 | -125 | -88 |
| EBIT | -353 | 0 | 0 | 0 | 324 | 3.102 | 141 | 322 | 3.083 | 23 | 6 | 19 | 640 |
| Net financials | 0 | 0 | 0 | 0 | -307 | 59 | -677 | 251 | -166 | -57 | -45 | -39 | -51 |
| Profit before tax | -407 | 0 | 0 | 0 | 16 | 3.160 | -536 | 573 | 2.917 | -35 | -39 | -20 | 589 |
| Tax | -51 | -0 | -0 | -0 | 113 | 553 | 36 | 136 | 1.171 | -9 | -8 | -3 | -153 |
| Net profit | -356 | 0 | 0 | 0 | -97 | 2.608 | -573 | 437 | 1.746 | -26 | -32 | -17 | 742 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.228 | 0 | 0 | 0 | 19.696 | 21.756 | 19.547 | 15.346 | 16.099 | 6.680 | 6.448 | 6.353 | 6.795 |
| Equity | 10.499 | 0 | 0 | 0 | 11.314 | 13.919 | 13.240 | 9.678 | 10.986 | 3.960 | 3.929 | 3.911 | 4.653 |
| Long-term debt | -8.312 | 0 | 0 | 0 | 6.401 | 4.573 | 4.632 | 3.302 | 324 | 1.467 | 1.012 | 1.009 | 0 |
| Short-term debt | -605 | 0 | 0 | 0 | 546 | 2.032 | 412 | 1.119 | 3.723 | 212 | 498 | 447 | 1.461 |
| Total debt | -8.917 | 0 | 0 | 0 | 6.947 | 6.605 | 5.044 | 4.421 | 4.047 | 1.679 | 1.510 | 1.456 | 1.461 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LD Management | Management | 2020 | — | — |
JD Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B-82 Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lis Dollerup | Management | 0 companies |
| John Dollerup | Founder | 0 companies |