| Revenue | DKK 1,4M | +40% |
| EBITDA | DKK 641K | +177% |
| Net profit | DKK -1M | -82% |
| Total assets | DKK 6,7M | +30% |
| Equity | DKK 99K | -74% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248 | 1.242 | -63 | 1.500 | 1.820 | 2.435 | 1.731 | 1.711 | 1.434 | 1.690 | 1.811 | 989 | 1.381 |
| Staff expenses | -170 | -1.031 | -31 | -224 | -285 | -294 | -345 | -459 | -205 | -161 | -146 | -757 | -739 |
| EBITDA | 78 | 211 | -94 | 1.276 | 1.536 | 2.141 | 1.385 | 1.253 | 1.229 | 1.528 | 1.665 | 232 | 641 |
| Depreciation & amort. | -0 | -0 | -0 | 823 | -1.701 | -1.777 | -1.486 | -1.176 | -1.369 | -837 | -1.538 | -754 | -1.352 |
| EBIT | 78 | 211 | -94 | 453 | -165 | 364 | -101 | 76 | -140 | 691 | 127 | -523 | -711 |
| Net financials | 5 | 6 | 6 | -26 | -52 | -61 | -39 | -72 | -36 | -35 | -112 | -143 | -216 |
| Profit before tax | 83 | 217 | -89 | 427 | -217 | 303 | -140 | 5 | -177 | 656 | 15 | -665 | -926 |
| Tax | 21 | 54 | -23 | 100 | 90 | -66 | -33 | 0 | -57 | 150 | -4 | -93 | 113 |
| Net profit | 62 | 163 | -66 | 327 | -307 | 369 | -107 | 4 | -120 | 506 | 19 | -573 | -1.039 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.391 | 3.238 | 603 | 2.875 | 5.035 | 3.172 | 4.710 | 4.214 | 3.536 | 2.538 | 2.747 | 5.145 | 6.694 |
| Equity | 172 | 335 | 269 | 596 | 289 | 658 | 551 | 556 | 436 | 942 | 961 | 388 | 99 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 0 | 0 | 0 |
| Short-term debt | 1.219 | 2.903 | 333 | 2.273 | 4.746 | 2.514 | 4.158 | 3.658 | 3.100 | 1.580 | 1.786 | 4.756 | 6.595 |
| Total debt | 1.219 | 2.903 | 333 | 2.273 | 4.746 | 2.514 | 4.158 | 3.658 | 3.100 | 1.597 | 1.786 | 4.756 | 6.595 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2009 | — | — |
BB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DTD HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Myllerup | Management | 0 companies |
| Brian Barbagallo Nielsen | Management | 0 companies |