| Revenue | DKK 5,9M | +66% |
| EBITDA | DKK -875K | +71% |
| Net profit | DKK -1,1M | +68% |
| Total assets | DKK 11,2M | -10% |
| Equity | DKK -5,3M | -25% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.631 | 1.481 | 3.195 | 4.210 | 4.104 | 6.103 | 5.386 | 2.519 | 3.592 | 5.949 |
| Staff expenses | -2.197 | -1.197 | -2.152 | -5.101 | -5.121 | -3.929 | -3.233 | -655 | -6.612 | -5.609 |
| EBITDA | 433 | 284 | 1.043 | -892 | -1.017 | 2.174 | 2.154 | 1.864 | -3.031 | -875 |
| Depreciation & amort. | 250 | 367 | 658 | 1.020 | -1.396 | -1.833 | -507 | -7 | -120 | -79 |
| EBIT | 183 | -83 | 385 | -1.911 | -2.413 | 341 | 1.646 | 1.857 | -3.151 | -954 |
| Net financials | -77 | -107 | -179 | -131 | -383 | -899 | 315 | -29 | -171 | -19 |
| Profit before tax | — | -190 | 206 | -2.042 | -2.797 | -557 | 1.961 | 1.828 | -3.322 | -973 |
| Tax | 40 | -26 | 67 | -441 | -569 | -44 | 186 | 406 | -0 | 93 |
| Net profit | 66 | -164 | 139 | -1.601 | -2.227 | -513 | 1.775 | 1.422 | -3.322 | -1.066 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.719 | 3.572 | 4.129 | 7.599 | 6.369 | 7.421 | 8.153 | 10.981 | 12.433 | 11.175 |
| Equity | — | 89 | 228 | -1.373 | -3.600 | -4.113 | -2.338 | -916 | -4.238 | -5.304 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.000 | 579 | 0 | 0 | 424 | 430 |
| Short-term debt | 2.326 | 3.482 | 3.901 | 8.972 | 8.969 | 10.955 | 10.491 | 11.898 | 16.247 | 16.050 |
| Total debt | 2.326 | 3.482 | 3.901 | 8.972 | 9.969 | 11.534 | 10.491 | 11.898 | 16.671 | 16.480 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AD Management | Management | 2014 | — | — |
GM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2017 | |
DANCRAFT MANAGEMENT A/S | Company | 50.0% | 50.0% | 2017 |
CARSTEN L-S HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
B&C Holding 2018 ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Bech Kørvell | Chief Executive Officer | 0 companies |
| Asmus Derving Thorsøe Hamann | Management | 0 companies |
| Gina Møller Hessellund Pedersen | Chief Executive Officer | 0 companies |
| Peter Winther Viereck | Chairman | 0 companies |
| Kevin John Müller | Chairman | 0 companies |
| Lisbeth Inge Mohr | Chairman | 0 companies |