| Revenue | DKK 3,3M | +194% |
| EBITDA | DKK 720K | +114% |
| Net profit | DKK 358K | +82% |
| Total assets | DKK 6,6M | +74% |
| Equity | DKK 2,5M | +16% |
| Employees | 14 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 99 | 348 | 179 | 405 | 2.427 | 1.506 | 2.103 | 2.472 | 2.108 | 5.860 | 4.660 | 1.887 | 1.104 | 3.250 |
| Staff expenses | -0 | -0 | -0 | -0 | -182 | -233 | -231 | -1 | -1 | -0 | -2 | -749 | -768 | -2.526 |
| EBITDA | 42 | 58 | 46 | 148 | 144 | -50 | 63 | 208 | 77 | 179 | 430 | 905 | 337 | 720 |
| Depreciation & amort. | -0 | -0 | -7 | 44 | -60 | -55 | -3 | -36 | -49 | -48 | -216 | -166 | -221 | -207 |
| EBIT | 42 | 58 | 39 | 104 | 84 | -105 | 60 | 172 | 29 | 131 | 214 | 739 | 116 | 512 |
| Net financials | -2 | -6 | -4 | -3 | -29 | -43 | -19 | -66 | -29 | -16 | -22 | -12 | 2 | -21 |
| Profit before tax | 41 | 52 | 34 | 101 | 55 | -148 | 41 | 106 | -0 | 115 | 192 | 727 | 118 | 492 |
| Tax | 11 | 13 | 9 | 25 | 39 | -0 | -8 | 23 | 0 | 1 | 63 | 172 | -79 | 134 |
| Net profit | 30 | 39 | 25 | 77 | 16 | -148 | 49 | 83 | -0 | 114 | 112 | 477 | 197 | 358 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 263 | 269 | 320 | 1.591 | 1.859 | 1.138 | 1.446 | 951 | 1.231 | 2.152 | 4.411 | 4.221 | 3.816 | 6.633 |
| Equity | 110 | 149 | 174 | 958 | 840 | 334 | 383 | 467 | 472 | 609 | 1.943 | 1.975 | 2.172 | 2.530 |
| Long-term debt | 0 | 28 | 21 | 0 | 451 | 300 | 280 | 243 | 211 | 186 | 202 | 349 | 5 | 0 |
| Short-term debt | 154 | 93 | 125 | 524 | 500 | 505 | 748 | 216 | 526 | 1.337 | 2.253 | 1.866 | 1.639 | 4.102 |
| Total debt | 154 | 121 | 146 | 524 | 951 | 804 | 1.027 | 460 | 737 | 1.522 | 2.455 | 2.215 | 1.644 | 4.102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2014 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Holstein-Rathlow Steffensen | Management | 0 companies |
| Jørgen Frederik Steffensen | Chief Executive Officer | 0 companies |