| Revenue | DKK 5,3M | +45% |
| EBITDA | DKK 1,5M | +16% |
| Net profit | DKK -58K | -131% |
| Total assets | DKK 13,7M | +6% |
| Equity | DKK 1,6M | -4% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.271 | 1.830 | 1.145 | 1.529 | 1.828 | 2.460 | 2.278 | 1.607 | 1.444 | 1.443 | 3.051 | 3.667 | 5.322 |
| Staff expenses | -224 | -337 | -552 | -715 | -809 | -1.241 | -1.457 | -903 | -964 | -1.429 | -1.792 | -2.392 | -3.841 |
| EBITDA | 79 | 560 | 575 | 814 | 1.019 | 1.219 | 821 | 704 | 480 | 15 | 1.259 | 1.274 | 1.482 |
| Depreciation & amort. | 87 | 177 | -147 | -206 | -299 | -395 | -395 | -295 | -245 | -245 | -260 | -527 | -1.224 |
| EBIT | -8 | 383 | 428 | 609 | 720 | 824 | 426 | 409 | 235 | -231 | 999 | 747 | 257 |
| Net financials | -328 | -218 | -176 | -254 | -371 | -501 | -213 | -255 | -165 | -170 | -329 | -661 | -305 |
| Profit before tax | -336 | 165 | 252 | 355 | 350 | 323 | 212 | 154 | 70 | -400 | 670 | 87 | -47 |
| Tax | -0 | 37 | 5 | 57 | 57 | 94 | -12 | 40 | 4 | 2 | 126 | -103 | 11 |
| Net profit | -336 | 127 | 247 | 297 | 293 | 229 | 224 | 114 | 66 | -402 | 544 | 190 | -58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.464 | 3.600 | 4.292 | 4.820 | 8.126 | 8.717 | 7.377 | 6.370 | 6.133 | 7.563 | 10.926 | 12.909 | 13.745 |
| Equity | -256 | -128 | 119 | 416 | 709 | 937 | 1.162 | 1.276 | 1.342 | 940 | 1.484 | 1.609 | 1.550 |
| Long-term debt | 3.171 | 3.196 | 3.076 | 2.965 | 4.376 | 4.034 | 3.868 | 3.436 | 3.330 | 4.251 | 5.521 | 7.425 | 9.601 |
| Short-term debt | 549 | 496 | 1.088 | 1.404 | 2.949 | 3.560 | 2.161 | 1.432 | 1.267 | 2.179 | 3.728 | 3.823 | 2.594 |
| Total debt | 3.720 | 3.692 | 4.164 | 4.368 | 7.325 | 7.593 | 6.029 | 4.868 | 4.597 | 6.430 | 9.249 | 11.248 | 12.195 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS | Audit | 2011 | — | — |
CL Founder | Founder | 2011 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Skaarup Christiansen | Audit | 0 companies |
| Conny Lundfald | Founder | 0 companies |
| John Erik Boerskov | Chief Executive Officer | 0 companies |