| Revenue | DKK 1,6M | -706% |
| EBITDA | DKK 89K | +133% |
| Net profit | DKK 68K | +124% |
| Total assets | DKK 217K | +330% |
| Equity | DKK -544K | +11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.798 | 1.486 | 1.621 | -37 | 1.643 | 6.470 | 6.392 | -585 | -267 | 1.620 |
| Staff expenses | -1.477 | -1.147 | -1.178 | -1 | -1.817 | -5.236 | -5.711 | -7 | -2 | -1.531 |
| EBITDA | 321 | 339 | 893 | -38 | -174 | 1.234 | 657 | -592 | -265 | 89 |
| Depreciation & amort. | -102 | -105 | 225 | -0 | -49 | -145 | -305 | -0 | -0 | -0 |
| EBIT | 219 | 234 | 668 | -38 | -224 | 1.089 | 352 | -592 | -265 | 89 |
| Net financials | -33 | -32 | -36 | 19 | -44 | -49 | -37 | -24 | -21 | -20 |
| Profit before tax | 186 | 202 | 632 | -19 | -268 | 1.040 | 315 | -616 | -287 | 68 |
| Tax | 47 | 51 | 155 | -0 | -0 | 169 | 72 | -39 | -0 | -0 |
| Net profit | 139 | 151 | 477 | -19 | -268 | 870 | 243 | -577 | -287 | 68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.780 | 1.925 | 1.261 | 1.008 | 3.594 | 5.268 | 4.194 | 572 | 51 | 217 |
| Equity | 482 | 434 | 910 | 106 | -162 | 708 | 251 | -326 | -613 | -544 |
| Long-term debt | 0 | 13 | 0 | 539 | 944 | 555 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.298 | 1.479 | 350 | 362 | 2.812 | 3.966 | 3.904 | 898 | 663 | 762 |
| Total debt | 1.298 | 1.492 | 350 | 902 | 3.756 | 4.521 | 3.904 | 898 | 663 | 762 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2008 | — | — |
JA Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAIZEN HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
JOOL HOLDING ApS | Company | 33.3% | 33.3% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Bentsen | Management | 0 companies |
| Jens Allan Jensen | Management | 0 companies |