| Revenue | DKK 20,8M | +14% |
| EBITDA | DKK -1,7M | -160% |
| Net profit | DKK -1,6M | -205% |
| Total assets | DKK 19,9M | +82% |
| Equity | DKK 84K | -93% |
| Employees | 34 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.664 | 6.962 | 10.217 | 10.205 | 17.021 | 18.627 | 17.896 | 20.864 | 18.209 | 20.760 |
| Staff expenses | -3.996 | -6.234 | -7.780 | -9.628 | -16.114 | -17.595 | -17.516 | -19.159 | -18.882 | -22.509 |
| EBITDA | 668 | 728 | 2.437 | 577 | 906 | 1.033 | 380 | 1.705 | -672 | -1.749 |
| Depreciation & amort. | 232 | 305 | -300 | -339 | -321 | -370 | -379 | -168 | -37 | -153 |
| EBIT | 436 | 423 | 2.138 | 238 | 585 | 663 | 2 | 1.537 | -709 | -1.902 |
| Net financials | -187 | -119 | -229 | 21 | 11 | -54 | -34 | 46 | 87 | -113 |
| Profit before tax | 249 | 303 | 1.908 | 259 | 596 | 609 | -32 | 1.583 | -622 | -2.015 |
| Tax | 67 | 74 | 474 | 69 | 135 | 138 | -3 | 356 | -105 | -440 |
| Net profit | 182 | 229 | 1.435 | 190 | 461 | 471 | -29 | 1.227 | -517 | -1.575 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.607 | 6.697 | 5.898 | 7.410 | 12.334 | 5.731 | 6.424 | 19.585 | 10.895 | 19.861 |
| Equity | 262 | 311 | 1.521 | 286 | 557 | 568 | 539 | 1.766 | 1.249 | 84 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 450 | 1.232 | 1.250 |
| Short-term debt | 3.319 | 6.370 | 4.365 | 7.124 | 11.777 | 5.153 | 5.885 | 17.369 | 8.415 | 18.527 |
| Total debt | 3.319 | 6.370 | 4.365 | 7.124 | 11.777 | 5.153 | 5.885 | 17.820 | 9.646 | 19.777 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Management | Management | 2018 | — | — |
EG Management | Management | 2013 | — | — |
PK Management | Management | 2019 | — | — |
MR Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROSENFELDT OG SUNDDAL HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Legarth Lund | Management | 0 companies |
| Elias Grøftholdt Tychsen | Management | 0 companies |
| Piet Klein | Management | 0 companies |
| Martin Rosenfeldt Sunddal | Management | 0 companies |
| Ketty Rosenfeldt Sunddal | Board of Directors | 0 companies |
| Flemming Sunddal | Board of Directors | 0 companies |
| Kristina Rosenfeldt Sunddal | Board of Directors | 0 companies |