| Revenue | DKK 1,2M | +86% |
| EBITDA | DKK 419K | +128% |
| Net profit | DKK 216K | +155% |
| Total assets | DKK 2,6M | +63% |
| Equity | DKK 332K | +187% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 399 | 209 | 320 | 440 | 898 | 1.141 | 1.580 | 759 | 713 | 633 | 448 | 661 | 1.231 |
| Staff expenses | -417 | -283 | -142 | -589 | -539 | -1.551 | -1.290 | -524 | -395 | -349 | -355 | -478 | -812 |
| EBITDA | -18 | -73 | 552 | -149 | 359 | -410 | 291 | 190 | 317 | 284 | 93 | 183 | 419 |
| Depreciation & amort. | -1.569 | -62 | 187 | -75 | -103 | -126 | -94 | -94 | -79 | -38 | -13 | -0 | -0 |
| EBIT | -1.587 | -135 | 365 | -224 | 255 | -536 | 196 | 95 | 238 | 246 | 80 | 183 | 419 |
| Net financials | -57 | -62 | -138 | -91 | -104 | -112 | -109 | -96 | -24 | -17 | -4 | -68 | -137 |
| Profit before tax | -1.305 | -197 | 227 | -315 | 151 | -648 | 88 | -0 | 214 | 229 | 76 | 115 | 282 |
| Tax | 170 | -39 | 51 | -69 | 34 | -137 | 23 | -12 | 49 | 54 | 18 | 30 | 66 |
| Net profit | -1.475 | -158 | 176 | -246 | 117 | -511 | 65 | 12 | 165 | 175 | 58 | 85 | 216 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.225 | 1.121 | 1.811 | 1.975 | 2.455 | 2.168 | 2.074 | 889 | 886 | 1.145 | 1.410 | 1.568 | 2.562 |
| Equity | 177 | 19 | 196 | -50 | 67 | -444 | -380 | -367 | -202 | -27 | 31 | 116 | 332 |
| Long-term debt | 836 | 836 | 899 | 899 | 899 | 836 | 800 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 212 | 266 | 717 | 1.127 | 1.489 | 1.776 | 1.654 | 1.257 | 1.088 | 1.172 | 1.379 | 1.452 | 2.230 |
| Total debt | 1.048 | 1.102 | 1.616 | 2.026 | 2.388 | 2.612 | 2.453 | 1.257 | 1.088 | 1.172 | 1.379 | 1.452 | 2.230 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarke Linding Eriksen | Board of Directors | 0 companies |
| Karin Annette Pedersen | Chairman | 0 companies |
| Verner Kristensen | Chairman | 0 companies |