| Revenue | DKK 9,1M | +90% |
| EBITDA | DKK 9,1M | +98% |
| Net profit | DKK 6,9M | +17% |
| Total assets | DKK 13,4M | -20% |
| Equity | DKK 1,6M | +130% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.472.700 | 1.287.500 | 1.255.100 | 735.000 | 682.400 | 664.100 | 100 | 100 | 2.400 | 4.800 | 9.100 |
| Staff expenses | -278.300 | -245.200 | -213.700 | -114.400 | -113.100 | -108.100 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 133.500 | -66.600 | 62.300 | 56.100 | 56.400 | 58.200 | -100 | 0 | 2.300 | 4.600 | 9.100 |
| Depreciation & amort. | -24.100 | -33.100 | -27.700 | -16.200 | -15.800 | -23.600 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 109.400 | -99.700 | 34.600 | 39.900 | 40.600 | 34.600 | -100 | 0 | 2.300 | 4.600 | 9.100 |
| Net financials | 0 | -34.700 | -38.500 | -28.800 | -26.000 | -27.400 | 0 | -9.800 | 6.200 | 1.300 | -1.600 |
| Profit before tax | 105.100 | -134.400 | -3.900 | 11.100 | 14.600 | 7.200 | -100 | -12.200 | 8.500 | 5.900 | 6.900 |
| Tax | 27.400 | 35.700 | -2.400 | -2.900 | -3.200 | 3.200 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 77.700 | -170.100 | -1.100 | 21.300 | 68.900 | 4.000 | -100 | -12.200 | 8.500 | 5.900 | 6.900 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 855.200 | 731.200 | 693.100 | 670.100 | 467.800 | 524.900 | 17.500 | 5.900 | 13.000 | 16.800 | 13.400 |
| Equity | -116.800 | -284.300 | -278.900 | -260.900 | -180.900 | -176.600 | -7.500 | -19.700 | -11.200 | -5.300 | 1.600 |
| Long-term debt | 103.900 | 490.000 | 477.900 | 419.700 | 388.800 | 466.100 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 846.700 | 488.000 | 422.600 | 296.200 | 250.100 | 235.400 | 25.000 | 25.600 | 24.200 | 22.100 | 11.800 |
| Total debt | 950.600 | 985.200 | 945.000 | 919.700 | 638.900 | 701.500 | 25.000 | 25.600 | 24.200 | 22.100 | 11.800 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 100.0% | 2012 | |
PS 2012 ApS | Company | 20.0% | 0.0% | 2012 |
KS 2012 ApS | Company | 20.0% | 0.0% | 2012 |
AKS 2012 ApS | Company | 20.0% | 0.0% | 2012 |
| Person | Role here | Other companies |
|---|