| Revenue | DKK 6M | -27% |
| EBITDA | DKK 1,7M | +385% |
| Net profit | DKK 996K | +19882% |
| Total assets | DKK 9M | +30% |
| Equity | DKK 3M | +49% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.876 | 2.300 | 3.615 | 4.933 | 6.185 | 7.079 | 8.106 | 8.476 | 8.246 | 5.985 |
| Staff expenses | -1.579 | -2.115 | -3.479 | -4.678 | -5.554 | -6.310 | -7.297 | -7.671 | -7.902 | -4.318 |
| EBITDA | 297 | 185 | 135 | 255 | 631 | 768 | 810 | 805 | 344 | 1.667 |
| Depreciation & amort. | 7 | -24 | -38 | -68 | -128 | -196 | -221 | -212 | -272 | -353 |
| EBIT | 290 | 161 | 98 | 187 | 502 | 573 | 588 | 593 | 72 | 1.314 |
| Net financials | -1 | -9 | -1 | -6 | -1 | -11 | -34 | -36 | -52 | -19 |
| Profit before tax | 289 | 152 | 96 | 182 | 504 | 562 | 554 | 557 | 20 | 1.295 |
| Tax | 96 | 72 | 37 | 53 | 115 | 135 | 150 | 146 | 15 | 299 |
| Net profit | 193 | 80 | 59 | 129 | 389 | 426 | 405 | 411 | 5 | 996 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.077 | 2.437 | 2.080 | 2.704 | 4.291 | 6.754 | 6.561 | 6.713 | 6.929 | 8.985 |
| Equity | 293 | 249 | 323 | 452 | 791 | 1.217 | 1.622 | 2.033 | 2.039 | 3.035 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 499 | 632 |
| Short-term debt | 782 | 2.188 | 1.750 | 2.224 | 3.473 | 5.524 | 4.939 | 4.680 | 4.392 | 5.302 |
| Total debt | 782 | 2.188 | 1.750 | 2.224 | 3.473 | 5.524 | 4.939 | 4.680 | 4.891 | 5.934 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DM Management | Management | 2020 | — | — |
LF Management | Management | 2010 | — | — |
PR Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOURIER-GRUPPEN ApS | Company | 20.0% | 20.0% | 2013 |
Michael LJ Invest ApS | Company | 33.3% | 33.3% | 2015 |
AROMACOFFEE ApS | Company | 20.0% | 20.0% | 2013 |
YellowBeard A/S | Company | 100.0% | 100.0% | 2020 |
| Individual | 33.3% | 33.3% | 2009 | |
RANDOW INVEST ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Møller | Management | 0 companies |
| Lars Fog Sørensen | Management | 0 companies |
| Peter Randow | Management | 0 companies |