| Revenue | DKK 8,4M | +502% |
| EBITDA | DKK 2,3M | +286% |
| Net profit | DKK 2,6M | +284% |
| Total assets | DKK 3,3M | -19% |
| Equity | DKK 778K | +144% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 4.622 | 6.308 | 2.996 | — | 1.213 | 1.396 | 8.396 |
| Staff expenses | -3.055 | -4.032 | -2.532 | -0 | -766 | -2.630 | -4.602 |
| EBITDA | 444 | 968 | 463 | 0 | 447 | -1.235 | 2.299 |
| Depreciation & amort. | 350 | -536 | -1.141 | -0 | -467 | -462 | -4 |
| EBIT | 94 | 432 | -678 | 0 | -20 | -1.697 | 2.295 |
| Net financials | -54 | -201 | -94 | 0 | -45 | -77 | -55 |
| Profit before tax | 40 | -231 | -772 | 0 | -65 | -1.774 | 2.240 |
| Tax | 16 | -92 | -407 | -0 | -102 | -377 | -325 |
| Net profit | 24 | -139 | -365 | 0 | 37 | -1.396 | 2.564 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.653 | 4.447 | 2.822 | 0 | 2.386 | 4.058 | 3.281 |
| Equity | 179 | 40 | -325 | 0 | -390 | -1.787 | 778 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.467 | 4.407 | 3.147 | 0 | 2.629 | 5.844 | 2.503 |
| Total debt | 3.467 | 4.407 | 3.147 | 0 | 2.629 | 5.844 | 2.503 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 2017 | — | — |
KA Management | Management | 2010 | — | — |
AM Management | Management | 2009 | — | — |
LG Audit | Audit | 2010 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
MH Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S. HAAHR HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
K. ADRIAN HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Junkuhn | Management | 0 companies |
| Kasper Armand Hermann Adrian | Management | 0 companies |
| Anne Marie Miller | Management | 0 companies |
| Lis Guldager Eggert | Audit | 0 companies |
| Søren Haahr Sørensen | Chief Executive Officer | 0 companies |
| Martin Hanfgarn Christensen | Founder | 0 companies |