| Revenue | DKK -76K | -57% |
| EBITDA | DKK -76K | +57% |
| Net profit | DKK 138K | +215% |
| Total assets | DKK 568K | +31% |
| Equity | DKK -4,5M | +3% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | 1.171 | 1.530 | -748 | -567 | -1.057 | -1.068 | -1.377 | -177 | -76 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 44 | 1.160 | 1.530 | -1.768 | -563 | -1.113 | -1.068 | -1.377 | -177 | -76 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 44 | 1.160 | 1.530 | -1.768 | -563 | -1.113 | -1.068 | -1.377 | -177 | -76 |
| Net financials | 0 | -10 | -1.379 | -252 | -253 | -293 | 58 | -39 | 44 | 168 |
| Profit before tax | 44 | 1.160 | 150 | -570 | -816 | -1.350 | -1.010 | -1.416 | -133 | 92 |
| Tax | -0 | -0 | 559 | 215 | -0 | 8 | 75 | -52 | -13 | -45 |
| Net profit | 44 | 1.160 | -409 | -785 | -816 | -1.358 | -1.085 | -1.364 | -120 | 138 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 338 | 3.666 | 5.096 | 4.223 | 6.446 | 7.200 | 1.925 | 142.950 | 434 | 568 |
| Equity | 124 | 1.284 | 875 | 90 | -726 | -2.083 | -3.168 | -4.532 | -4.652 | -4.515 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 0 | 0 | 5.083 |
| Short-term debt | 214 | 2.382 | 3.780 | 4.133 | 7.171 | 9.284 | 5.018 | 147.482 | 5.086 | 0 |
| Total debt | 214 | 2.382 | 3.780 | 4.133 | 7.171 | 9.284 | 5.093 | 147.482 | 5.086 | 5.083 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2012 | — | — |
LG Management | Management | 2018 | — | — |
KS Management | Management | 2012 | — | — |
MS Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FACTOTUM ApS | Company | 50.0% | 50.0% | 2012 |
JLL ApS | Company | 50.0% | 50.0% | 2012 |
HAVNSTRUP ApS | Company | 100.0% | 100.0% | 2023 |
G5 ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Poul Gjersøe | Management | 0 companies |
| Lise Gjersøe Vedelsby | Management | 0 companies |
| Kim Schlichter | Management | 0 companies |
| Michael Schlichter | Unofficial title | 0 companies |