| Revenue | — | — |
| EBITDA | DKK 3,6M | +1998% |
| Net profit | DKK 3,6M | +2008% |
| Total assets | DKK 1,6M | -45% |
| Equity | DKK 1,5M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -450 | -945 | -1.711 | -1.405 | -1.374 | 1.343 | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -450 | -939 | 1.705 | 1.399 | 1.367 | 1.335 | 572 | 728 | 154 | 171 | 3.586 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -450 | -939 | 1.705 | 1.399 | 1.367 | 1.335 | 572 | 728 | 154 | 171 | 3.586 |
| Net financials | -445 | 20 | -21 | -21 | -33 | -36 | 533 | 721 | 157 | 209 | 3.609 |
| Profit before tax | -448 | -919 | 1.684 | 1.378 | 1.334 | 1.300 | 523 | 710 | 146 | 167 | 3.583 |
| Tax | 1 | 7 | -7 | -6 | -9 | -9 | -13 | -6 | -3 | -3 | -6 |
| Net profit | -449 | -925 | 1.691 | 1.384 | 1.343 | 1.309 | 536 | 716 | 150 | 170 | 3.589 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 561 | 1.512 | 2.990 | 3.404 | 3.229 | 4.795 | 4.405 | 3.745 | 3.411 | 2.875 | 1.593 |
| Equity | 60 | 986 | 2.436 | 2.420 | 2.463 | 3.072 | 3.008 | 3.324 | 2.874 | 1.844 | 1.543 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 170 | 0 | 200 | 91 | 0 | 0 |
| Short-term debt | 500 | -526 | 554 | 984 | 766 | 1.553 | 1.397 | 221 | 446 | 1.031 | 50 |
| Total debt | 500 | -526 | 554 | 984 | 766 | 1.722 | 1.397 | 421 | 537 | 1.031 | 50 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2012 | — | — |
KR Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAVEMAN ApS | Company | 50.0% | 50.0% | 2013 |
SCHULTZ-PEDERSEN ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Schultz-Pedersen | Management | 0 companies |
| Keld Rørmose | Management | 0 companies |