| Revenue | DKK 3,8M | +645% |
| EBITDA | DKK 78K | +103% |
| Net profit | DKK 1,7M | +221% |
| Total assets | DKK 12,4M | +70% |
| Equity | DKK 1,4M | +652% |
| Employees | 18 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 250 | 519 | 778 | 3.690 | 506 | 3.767 |
| Staff expenses | -222 | -391 | -1.181 | -2.881 | -3.473 | -3.689 |
| EBITDA | 28 | 128 | -403 | 810 | -2.967 | 78 |
| Depreciation & amort. | -0 | -0 | -5 | -44 | -138 | -448 |
| EBIT | 28 | 128 | -408 | 765 | -3.105 | -369 |
| Net financials | -13 | -11 | -100 | 625 | 1.026 | 1.667 |
| Profit before tax | 15 | 117 | -508 | 1.390 | -2.079 | 1.298 |
| Tax | 4 | 29 | -110 | 166 | -682 | -394 |
| Net profit | 11 | 88 | -398 | 1.224 | -1.397 | 1.692 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Total assets | 275 | 1.365 | 3.079 | 7.957 | 7.269 | 12.384 |
| Equity | 91 | 179 | -219 | 1.137 | -259 | 1.432 |
| Long-term debt | 0 | 0 | 0 | 3.464 | 3.117 | 4.817 |
| Short-term debt | 183 | 1.186 | 3.298 | 3.343 | 4.412 | 6.135 |
| Total debt | 183 | 1.186 | 3.298 | 6.806 | 7.528 | 10.952 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2013 | — | — |
JG Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Otium Danmark ApS | Company | 33.3% | 33.3% | 2016 |
BK Travel Group ApS | Company | 100.0% | 100.0% | 2020 |
BK Capital ApS | Company | 66.7% | 66.7% | 2016 |
A. Marcuslund ApS | Company | 25.0% | 25.0% | 2016 |
| Individual | 100.0% | 100.0% | 2013 | |
BANG-KJELLERUP INVEST ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Marius Marcuslund | Management | 0 companies |
| Jesper Grove Bang | Management | 0 companies |