| Revenue | DKK 4,7M | +8% |
| EBITDA | DKK 636K | +448% |
| Net profit | DKK 489K | +8514% |
| Total assets | DKK 4,5M | +16% |
| Equity | DKK 1,5M | +50% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 244 | 52 | 860 | 1.107 | 2.631 | 3.140 | 3.203 | 3.370 | 4.780 | 5.565 | 4.920 | 4.311 | 4.675 |
| Staff expenses | -193 | -229 | -520 | -855 | -2.237 | -2.574 | -2.557 | -3.118 | -3.762 | -4.118 | -4.261 | -4.159 | -4.039 |
| EBITDA | 51 | -177 | 339 | 252 | 330 | 566 | 647 | 252 | 944 | 1.337 | 659 | 116 | 636 |
| Depreciation & amort. | -6 | -37 | -75 | -98 | -155 | -190 | -145 | -39 | -0 | -0 | -167 | -58 | -0 |
| EBIT | 44 | -214 | 264 | 153 | 175 | 376 | 502 | 213 | 944 | 1.337 | 492 | 58 | 636 |
| Net financials | -1 | -8 | -8 | -3 | 9 | 66 | 45 | 10 | -10 | -15 | -37 | -5 | 2 |
| Profit before tax | 44 | -222 | 256 | 150 | 184 | 442 | 547 | 223 | 933 | 1.322 | 455 | 52 | 638 |
| Tax | 11 | -1 | 38 | 66 | 56 | 108 | 140 | 86 | 207 | 301 | 139 | 47 | 149 |
| Net profit | 33 | -222 | 217 | 84 | 128 | 334 | 407 | 137 | 727 | 1.021 | 315 | 6 | 489 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 300 | 452 | 1.161 | 1.346 | 3.397 | 3.555 | 3.789 | 3.918 | 5.676 | 4.753 | 4.082 | 3.833 | 4.464 |
| Equity | 47 | -175 | 43 | 127 | 255 | 589 | 996 | 900 | 1.327 | 1.648 | 963 | 969 | 1.458 |
| Long-term debt | 0 | 157 | 0 | 0 | 389 | 321 | 0 | 117 | 0 | 0 | 369 | 0 | 0 |
| Short-term debt | 253 | 471 | 1.097 | 1.200 | 2.740 | 2.639 | 2.793 | 2.901 | 4.349 | 3.105 | 2.750 | 2.864 | 3.006 |
| Total debt | 253 | 627 | 1.097 | 1.200 | 3.128 | 2.960 | 2.793 | 3.018 | 4.349 | 3.105 | 3.119 | 2.864 | 3.006 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2011 | — | — |
ST Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Theill Invest ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Steen Theill | Management | 0 companies |
| Tina Vivi Mikkelsen | Board of Directors | 0 companies |
| Claus Spangenberg | Chairman | 0 companies |