| Revenue | DKK 485K | -16% |
| EBITDA | DKK 67K | +10% |
| Net profit | DKK 59K | -69% |
| Total assets | DKK 1M | +20% |
| Equity | DKK 646K | +10% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 964 | 727 | — | 984 | 649 | 871 | 969 | 577 | 485 |
| Staff expenses | -829 | -686 | -1.025 | -1.001 | -550 | -820 | -986 | -516 | -418 |
| EBITDA | 134 | -14 | 153 | -17 | 89 | 51 | -17 | 61 | 67 |
| Depreciation & amort. | -42 | -63 | -37 | -26 | -14 | -4 | -0 | -0 | -0 |
| EBIT | 92 | -78 | 116 | -43 | 75 | 47 | -17 | 61 | 67 |
| Net financials | -16 | -11 | -15 | -3 | -11 | -3 | 296 | 87 | 75 |
| Profit before tax | 76 | -45 | 101 | -46 | 64 | 44 | 278 | 148 | 142 |
| Tax | -0 | 22 | 24 | -3 | 15 | 14 | -2 | -47 | 82 |
| Net profit | 76 | -67 | 77 | -43 | 49 | 30 | 280 | 194 | 59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 325 | 554 | 428 | 340 | 262 | 446 | 735 | 859 | 1.027 |
| Equity | 67 | -0 | 77 | 34 | 83 | 113 | 393 | 587 | 646 |
| Long-term debt | 48 | 309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 210 | 245 | 349 | 306 | 180 | 333 | 343 | 272 | 381 |
| Total debt | 259 | 554 | 349 | 306 | 180 | 333 | 343 | 272 | 381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2011 | — | — |
KN Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Sallingboe | Management | 0 companies |
| Kimberly Nichole Sallingboe | Management | 0 companies |