| Revenue | DKK 3,6M | +25% |
| EBITDA | DKK 1M | +93% |
| Net profit | DKK 946K | +128% |
| Total assets | DKK 1,1M | +17% |
| Equity | DKK -500K | +31% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.742 | 4.165 | 1.954 | — | 4.893 | 3.038 | 2.887 | 3.610 |
| Staff expenses | -882 | -1.013 | -1.252 | -0 | -1.457 | -1.845 | -2.364 | -2.599 |
| EBITDA | 860 | 778 | 702 | 0 | 675 | 1.193 | 523 | 1.011 |
| Depreciation & amort. | -214 | -201 | -201 | -0 | -123 | -90 | -39 | -8 |
| EBIT | 646 | 576 | 501 | 0 | 552 | 1.103 | 485 | 1.004 |
| Net financials | -98 | -107 | -102 | 0 | -85 | -84 | -69 | -58 |
| Profit before tax | 548 | 469 | 399 | 0 | 467 | 1.019 | 415 | 946 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 548 | 469 | 399 | 0 | 467 | 1.019 | 415 | 946 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.433 | 1.298 | 1.372 | 0 | 1.136 | 1.271 | 974 | 1.137 |
| Equity | -450 | -668 | -880 | 0 | -631 | -319 | -720 | -500 |
| Long-term debt | 1.337 | 1.239 | 1.153 | 0 | 1.012 | 884 | 747 | 539 |
| Short-term debt | 546 | 727 | 1.100 | 0 | 754 | 705 | 947 | 1.099 |
| Total debt | 1.883 | 1.966 | 2.253 | 0 | 1.766 | 1.590 | 1.694 | 1.637 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Unofficial title | Unofficial title | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Schlichter | Unofficial title | 0 companies |