| Revenue | DKK 419 | -101% |
| EBITDA | DKK 419 | +101% |
| Net profit | DKK -6K | +95% |
| Total assets | DKK 1,2M | -8% |
| Equity | DKK 1,1M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.921 | 6.196 | 7.008 | 6.812 | 7.988 | 17.334 | 29.538 | -73 | 0 |
| Staff expenses | -1.889 | -2.515 | -2.543 | -2.593 | -2.242 | -1.583 | -1.197 | -2 | -0 |
| EBITDA | 4.032 | 3.681 | 4.465 | 4.219 | 5.745 | 15.751 | 28.341 | -75 | 0 |
| Depreciation & amort. | -0 | -100 | -112 | -174 | -165 | -100 | -0 | -0 | -0 |
| EBIT | 4.032 | 3.581 | 4.352 | 4.045 | 5.581 | 15.651 | 28.341 | -75 | 0 |
| Net financials | -54 | -34 | 44 | -21 | -10 | 2 | 48 | -53 | -7 |
| Profit before tax | 3.978 | 3.547 | 4.396 | 4.024 | 5.571 | 15.653 | 28.389 | -128 | -6 |
| Tax | 996 | 890 | 1.089 | 948 | 1.227 | 3.464 | 6.258 | 4 | -0 |
| Net profit | 2.982 | 2.657 | 3.307 | 3.076 | 4.344 | 12.189 | 22.131 | -132 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.750 | 5.815 | 6.859 | 7.309 | 8.249 | 16.493 | 32.752 | 1.254 | 1.155 |
| Equity | 3.148 | 4.805 | 5.613 | 6.089 | 7.433 | 16.122 | 28.253 | 1.121 | 1.115 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 582 | 989 | 1.211 | 1.197 | 816 | 371 | 4.499 | 132 | 40 |
| Total debt | 582 | 989 | 1.211 | 1.197 | 816 | 371 | 4.499 | 132 | 40 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2011 | — | — |
CV Management | Management | 2012 | — | — |
KJ Management | Management | 2011 | — | — |
JB Unofficial title | Unofficial title | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Marc Dilly | Management | 0 companies |
| Christophe Vanpoulle | Management | 0 companies |
| Kim Jensen | Management | 0 companies |
| Jesper Baagøe-Kronborg | Unofficial title | 0 companies |