| Revenue | DKK 8,5M | -8% |
| EBITDA | DKK 1M | -56% |
| Net profit | DKK 671K | -66% |
| Total assets | DKK 11,1M | +10% |
| Equity | DKK 6,5M | -4% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.054 | 2.607 | 3.364 | 3.625 | 4.618 | 5.238 | 6.287 | 5.739 | 7.953 | 8.979 | 8.815 | 9.227 | 8.481 |
| Staff expenses | -2.333 | -2.413 | -2.718 | -2.950 | -4.581 | -4.994 | -4.779 | -5.092 | -5.701 | -6.494 | -6.139 | -6.833 | -7.398 |
| EBITDA | -581 | -16 | 452 | 629 | 37 | 244 | 1.508 | 647 | 2.252 | 2.485 | 2.676 | 2.391 | 1.049 |
| Depreciation & amort. | -0 | -0 | -0 | -191 | -125 | -102 | -50 | -63 | -23 | -24 | -52 | -97 | -99 |
| EBIT | -581 | -16 | 452 | 438 | -88 | 142 | 1.458 | 584 | 2.229 | 2.461 | 2.623 | 2.294 | 949 |
| Net financials | -120 | -1 | 65 | 72 | 159 | 44 | -103 | 69 | 339 | 95 | -140 | 149 | 74 |
| Profit before tax | -701 | -18 | 517 | 510 | 71 | 185 | 1.355 | 653 | 2.568 | 2.556 | 2.483 | 2.443 | 1.024 |
| Tax | -0 | -0 | -0 | -0 | -0 | 129 | 416 | 287 | 682 | 614 | 353 | 485 | 353 |
| Net profit | -701 | -18 | 517 | 510 | 71 | 56 | 940 | 366 | 1.886 | 1.942 | 2.131 | 1.958 | 671 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.005 | 2.236 | 4.540 | 6.954 | 7.021 | 7.461 | 7.419 | 7.338 | 9.931 | 12.160 | 10.950 | 10.097 | 11.068 |
| Equity | — | -2.954 | -2.437 | -1.927 | -1.856 | -1.762 | -745 | -345 | 1.446 | 3.452 | 5.873 | 6.814 | 6.548 |
| Long-term debt | 2.310 | 1.820 | 1.907 | 1.816 | 1.804 | 1.325 | 86 | 102 | 327 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.095 | 5.306 | 5.069 | 7.065 | 7.073 | 7.893 | 8.063 | 7.555 | 8.110 | 8.692 | 5.067 | 3.281 | 4.442 |
| Total debt | 6.406 | 7.127 | 6.977 | 8.881 | 8.877 | 9.218 | 8.149 | 7.657 | 8.437 | 8.692 | 5.067 | 3.281 | 4.442 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS | Audit | 2010 | — | — |
KJ Management | Management | 2010 | — | — |
JB Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2010 | |
KIM NILSSON HOLDING ApS | Company | 15.0% | 15.0% | 2018 |
X-PERTEN HOLDING ApS | Company | 5.0% | 5.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Skaarup Christiansen | Audit | 0 companies |
| Kim Johnny Nilsson | Management | 0 companies |
| Jeppe Brogaard Clausen | Founder | 0 companies |