| Revenue | DKK 37,8M | +21% |
| EBITDA | DKK 3,4M | -44% |
| Net profit | DKK 2,1M | -50% |
| Total assets | DKK 76,9M | +9% |
| Equity | DKK 11,7M | +22% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -41 | 205 | 330 | 636 | 1.099 | 1.666 | 12.781 | 19.556 | 23.661 | 31.316 | 37.772 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | 0 | -45 | 198 | 288 | 59 | 360 | 969 | 2.016 | 2.832 | 145 | 6.090 | 3.389 |
| Depreciation & amort. | -0 | -0 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | 0 | -52 | 198 | 288 | 59 | 360 | 969 | 2.016 | 2.832 | 145 | 6.090 | 3.389 |
| Net financials | 0 | 0 | -0 | -2 | -4 | -4 | -7 | -6 | -39 | -59 | -127 | -584 | -628 |
| Profit before tax | — | 0 | -52 | 196 | 284 | 54 | 353 | 963 | 1.976 | 2.774 | 18 | 5.506 | 2.762 |
| Tax | -0 | -0 | -12 | 46 | 63 | 12 | 82 | 209 | 437 | 613 | 8 | 1.215 | 630 |
| Net profit | — | 0 | -40 | 151 | 222 | 43 | 271 | 753 | 1.539 | 2.161 | 10 | 4.291 | 2.131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 175 | 175 | 354 | 1.367 | 1.804 | 2.821 | 7.011 | 9.178 | 8.474 | 15.624 | 40.765 | 70.452 | 76.859 |
| Equity | 175 | 175 | 135 | 286 | 507 | 550 | 821 | 1.574 | 3.113 | 5.274 | 5.284 | 9.574 | 11.706 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 219 | 1.081 | 1.296 | 2.258 | 6.165 | 7.575 | 5.329 | 10.262 | 35.386 | 60.643 | 63.646 |
| Total debt | 0 | 0 | 219 | 1.081 | 1.296 | 2.258 | 6.165 | 7.575 | 5.329 | 10.262 | 35.386 | 60.643 | 63.646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS | Founder | 2008 | — | — |
KB Management | Management | 2021 | — | — |
MF Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Søndergaard Rasmussen | Founder | 0 companies |
| Karsten Birkedal Jensen | Management | 0 companies |
| Morten Frost Simonsen | Management | 0 companies |