| Revenue | DKK -104K | -112% |
| EBITDA | DKK -308K | -797% |
| Net profit | DKK -186K | -3046% |
| Total assets | DKK 1M | -59% |
| Equity | DKK 928K | -43% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 558 | 1.040 | 975 | 1.220 | 1.066 | 1.107 | 1.119 | 1.055 | 971 | 869 | -104 |
| Staff expenses | -745 | -800 | -859 | -902 | -812 | -893 | -899 | -979 | -767 | -825 | -165 |
| EBITDA | -188 | 247 | 116 | 317 | 253 | 214 | 220 | 75 | 203 | 44 | -308 |
| Depreciation & amort. | 148 | 95 | 95 | 108 | -110 | -101 | -11 | -6 | -6 | -78 | -0 |
| EBIT | -336 | 152 | 21 | 209 | 143 | 113 | 208 | 70 | 198 | -34 | -308 |
| Net financials | -104 | -87 | -51 | -49 | -42 | -32 | -34 | -31 | -12 | 23 | 69 |
| Profit before tax | -441 | 57 | -31 | 160 | 101 | 81 | 175 | 38 | 185 | -11 | -239 |
| Tax | -101 | -32 | -7 | 37 | -5 | 19 | 39 | 10 | 41 | -5 | -53 |
| Net profit | -340 | 97 | -23 | 123 | 105 | 62 | 135 | 28 | 144 | -6 | -186 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.371 | 2.332 | 2.511 | 2.826 | 2.743 | 2.633 | 2.686 | 2.735 | 2.631 | 2.483 | 1.007 |
| Equity | 850 | 896 | 1.123 | 1.166 | 1.272 | 1.313 | 1.448 | 1.476 | 1.620 | 1.614 | 928 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.519 | 1.401 | 1.361 | 1.635 | 1.465 | 1.320 | 1.238 | 1.259 | 1.011 | 869 | 80 |
| Total debt | 1.519 | 1.401 | 1.361 | 1.635 | 1.465 | 1.320 | 1.238 | 1.259 | 1.011 | 869 | 80 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 2014 | — | — |
AT Management | Management | 2008 | — | — |
LR Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THESTRUP INVEST ApS | Company | 50.0% | 50.0% | 2014 |
MATKE HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Egelund | Management | 0 companies |
| Anders Thestrup | Management | 0 companies |
| Leif Robert Jacobsen | Audit | 0 companies |