| Revenue | DKK 1,2M | +5% |
| EBITDA | DKK 1,2M | +5% |
| Net profit | DKK 2,4M | -14% |
| Total assets | DKK 26,3M | +14% |
| Equity | DKK 13,8M | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 2.290 | 1.046 | -18 | 1.036 | 1.067 | 2.133 | 1.082 | 1.187 | 1.245 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.124 | 1.178 | 1.019 | 2.085 | 2.290 | 1.046 | -288 | 706 | 794 | 1.978 | 1.082 | 1.187 | 1.245 |
| Depreciation & amort. | 30 | 30 | 30 | 30 | 34 | -30 | -30 | -30 | -30 | -0 | -0 | -187 | -380 |
| EBIT | 1.094 | 1.148 | 989 | 2.055 | 2.256 | 1.016 | -318 | 676 | 764 | 1.978 | 1.082 | 1.001 | 865 |
| Net financials | 976 | 898 | 593 | 1.407 | 1.657 | 215 | -865 | -25 | 133 | 1.212 | 461 | 1.969 | 1.669 |
| Profit before tax | 1.089 | 1.136 | 975 | 1.912 | 2.275 | 1.098 | -216 | 730 | 842 | 2.045 | 1.543 | 2.970 | 2.534 |
| Tax | 27 | 50 | 91 | 85 | 141 | 214 | 171 | 192 | 184 | 204 | 233 | 181 | 130 |
| Net profit | 1.062 | 1.086 | 884 | 1.826 | 2.134 | 884 | -388 | 538 | 658 | 1.841 | 1.310 | 2.789 | 2.404 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.007 | 2.555 | 2.955 | 8.218 | 5.367 | 5.662 | 4.834 | 5.207 | 6.332 | 10.559 | 15.887 | 23.036 | 26.324 |
| Equity | 1.601 | 2.086 | 2.371 | 3.597 | 5.131 | 5.416 | 4.428 | 4.846 | 5.504 | 7.345 | 8.655 | 11.444 | 13.849 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 346 | 422 | 544 | 4.577 | 208 | 226 | 247 | 9 | 292 | 2.474 | 5.946 | 9.472 | 9.628 |
| Total debt | 346 | 422 | 544 | 4.577 | 208 | 226 | 247 | 9 | 292 | 2.474 | 5.946 | 9.472 | 9.628 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2011 | — | — |
JG Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SUBLOGIC ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Andersen | Management | 0 companies |
| Justin Gress Howson | Management | 0 companies |