| Revenue | DKK 1,6M | +14% |
| EBITDA | DKK 616K | +39% |
| Net profit | DKK 218K | -37% |
| Total assets | DKK 5,9M | +49% |
| Equity | DKK 871K | +33% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -985 | -1.155 | 871 | 1.454 | 1.359 | 1.550 | 1.569 | 1.822 | 1.403 | 1.601 |
| Staff expenses | -643 | -594 | -754 | -991 | -1.100 | -1.513 | -1.245 | -1.065 | -959 | -985 |
| EBITDA | -276 | -495 | 116 | 463 | 259 | 38 | 324 | 757 | 444 | 616 |
| Depreciation & amort. | -33 | -33 | -78 | -95 | -36 | -170 | -114 | -161 | -158 | -126 |
| EBIT | -309 | -528 | 39 | 368 | 223 | -132 | 210 | 596 | 286 | 490 |
| Net financials | -504 | -123 | -166 | -177 | -141 | -155 | -191 | -185 | 92 | -209 |
| Profit before tax | -573 | -354 | -127 | 191 | 82 | -288 | 19 | 411 | 378 | 281 |
| Tax | -141 | -95 | -44 | 77 | 24 | -61 | 11 | 94 | 32 | 63 |
| Net profit | -432 | -259 | -83 | 113 | 58 | -227 | 8 | 317 | 346 | 218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.465 | 2.030 | 1.820 | 1.560 | 4.407 | 2.281 | 2.817 | 3.814 | 3.939 | 5.883 |
| Equity | 237 | 107 | 43 | 165 | 394 | 172 | 69 | 392 | 654 | 871 |
| Long-term debt | 0 | 0 | 0 | 486 | 449 | 483 | 442 | 399 | 352 | 301 |
| Short-term debt | -1.702 | -1.922 | 1.777 | 909 | 3.564 | 1.626 | 2.306 | 3.023 | 2.933 | 4.711 |
| Total debt | -1.702 | -1.922 | 1.777 | 1.395 | 4.013 | 2.109 | 2.748 | 3.422 | 3.285 | 5.012 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2008 | — | — |
AK Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Kenneth Pedersen | Management | 0 companies |
| Allan Kenneth Pedersen | Management | 0 companies |