| Revenue | DKK 830K | +5% |
| EBITDA | DKK 350K | -53% |
| Net profit | DKK 189K | -65% |
| Total assets | DKK 2,8M | +35% |
| Equity | DKK 812K | +30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 511 | 522 | 586 | — | 357 | 228 | 642 | 865 | 1.016 | 790 | 830 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -40 | -480 |
| EBITDA | 511 | 522 | 586 | 358 | 357 | 228 | 642 | 865 | 1.016 | 750 | 350 |
| Depreciation & amort. | 564 | 564 | 565 | -571 | -446 | -29 | -29 | -28 | -22 | -2 | -183 |
| EBIT | -53 | -43 | 21 | -213 | -89 | 199 | 613 | 836 | 994 | 747 | 167 |
| Net financials | -234 | -96 | -111 | -108 | -97 | -71 | -107 | -61 | -17 | -59 | -1 |
| Profit before tax | -220 | -33 | -91 | -321 | -186 | 129 | 506 | 775 | 978 | 689 | 166 |
| Tax | -4 | 47 | -23 | -74 | -41 | 29 | 111 | 171 | 215 | 152 | -24 |
| Net profit | -216 | -80 | -68 | -247 | -146 | 99 | 394 | 604 | 763 | 537 | 189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.056 | 2.584 | 2.271 | 2.158 | 1.261 | 1.119 | 643 | 978 | 1.477 | 2.063 | 2.783 |
| Equity | -1.234 | -1.315 | -1.383 | -1.629 | -1.775 | -1.675 | -1.281 | -677 | 85 | 622 | 812 |
| Long-term debt | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.766 | 3.539 | 3.431 | 3.691 | 3.031 | 2.792 | 1.923 | 1.656 | 1.392 | 1.441 | 1.813 |
| Total debt | 3.766 | 3.539 | 3.431 | 3.691 | 3.036 | 2.792 | 1.923 | 1.656 | 1.392 | 1.441 | 1.813 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2021 | — | — |
HL Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KEOFITT HOLDING A/S | Company | 100.0% | 100.0% | 2010 |
SALOMON HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Lysgaard Salomon | Management | 0 companies |
| Henrik Lysgaard Salomon | Management | 0 companies |