| Revenue | DKK 3,8M | +27% |
| EBITDA | DKK 15,8M | -12% |
| Net profit | DKK 10,5M | -15% |
| Total assets | DKK 135,6M | +10% |
| Equity | DKK 70,9M | +17% |
| Employees | — | — |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.930 | 2.754 | 2.195 | 2.424 | 1.914 | 2.487 | 2.442 | 3.405 | 3.683 | 3.648 | 3.922 | 2.983 | 3.792 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.930 | 2.754 | 5.308 | 2.424 | 1.914 | 2.487 | 2.442 | 3.405 | 2.873 | 2.554 | 3.361 | 17.983 | 15.792 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.930 | 2.754 | 5.308 | 2.424 | 1.914 | 2.487 | 2.442 | 3.405 | 2.873 | 2.554 | 3.361 | 17.983 | 15.792 |
| Net financials | -1.777 | -2.623 | -3.103 | -39 | -728 | -333 | -909 | -1.246 | -1.813 | -299 | 3.924 | -2.086 | -2.291 |
| Profit before tax | 153 | 130 | 2.205 | 2.385 | 17.186 | 7.154 | 7.533 | 7.159 | 6.060 | 12.255 | 7.285 | 15.897 | 13.502 |
| Tax | 38 | 50 | 493 | 525 | 3.782 | 1.575 | 1.662 | 1.617 | 1.443 | 2.805 | 1.522 | 3.521 | 3.011 |
| Net profit | 115 | 80 | 1.712 | 1.860 | 13.404 | 5.579 | 5.871 | 5.542 | 4.617 | 9.450 | 5.763 | 12.376 | 10.490 |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.721 | 50.520 | 53.825 | 53.140 | 70.080 | 75.057 | 80.530 | 91.395 | 95.806 | 106.620 | 108.514 | 122.738 | 135.563 |
| Equity | 636 | 716 | 2.428 | 2.788 | 16.192 | 20.771 | 26.043 | 31.184 | 34.501 | 43.852 | 49.365 | 60.441 | 70.931 |
| Long-term debt | 48.314 | 48.271 | 49.556 | 47.790 | 46.706 | 46.093 | 45.387 | 50.232 | 50.177 | 48.605 | 37.175 | 36.946 | 36.500 |
| Short-term debt | 771 | 1.533 | 1.442 | 1.880 | 3.016 | 2.888 | 2.506 | 2.290 | 2.338 | 3.173 | 10.981 | 11.053 | 11.187 |
| Total debt | 49.085 | 49.804 | 50.998 | 49.670 | 49.722 | 48.981 | 47.893 | 52.522 | 52.515 | 51.778 | 48.155 | 47.999 | 47.687 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Management | Management | 2010 | — | — |
MK Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REBOOT ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Wedel Ranch Krarup | Management | 0 companies |
| Michael Krautwald | Management | 0 companies |