| Revenue | DKK 10K | -121% |
| EBITDA | DKK -65K | +71% |
| Net profit | DKK -179K | +57% |
| Total assets | DKK 1,5M | -40% |
| Equity | DKK 517K | -26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 1.827 | -49 | 10 |
| Staff expenses | -2.140 | -1.346 | -1.454 | -1.384 | -1.521 | -1.245 | -43 | -0 |
| EBITDA | 1.335 | 2.307 | 2.102 | 2.365 | 2.121 | 583 | -225 | -65 |
| Depreciation & amort. | 973 | 883 | 1.215 | 1.784 | 1.679 | -1.703 | -327 | -211 |
| EBIT | 362 | 1.424 | 887 | 581 | 443 | -1.120 | -552 | -276 |
| Net financials | 0 | 0 | -420 | -452 | -405 | -475 | -227 | -84 |
| Profit before tax | -68 | 978 | 467 | 204 | 38 | -1.595 | -316 | -360 |
| Tax | -9 | 128 | 82 | 13 | 50 | -412 | 104 | -181 |
| Net profit | -59 | 850 | 385 | 191 | -12 | -1.183 | -419 | -179 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 8.684 | 9.188 | 10.768 | 11.654 | 11.390 | 4.828 | 2.416 | 1.454 |
| Equity | 1.077 | 1.734 | 2.120 | 2.311 | 2.299 | 1.116 | 697 | 517 |
| Long-term debt | 5.885 | 5.900 | 6.980 | 7.671 | 7.043 | 2.983 | 0 | 0 |
| Short-term debt | 1.353 | 1.056 | 1.131 | 1.199 | 1.556 | 650 | 1.538 | 936 |
| Total debt | 7.238 | 6.957 | 8.111 | 8.870 | 8.599 | 3.632 | 1.538 | 936 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LA Founder | Founder | 2010 | — | — |
NE Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 25.0% | 25.0% | 2010 | |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Aage Rasmussen | Founder | 0 companies |
| Niels Erik Buhl | Founder | 0 companies |