| Revenue | DKK 2M | -21% |
| EBITDA | DKK 903K | -23% |
| Net profit | DKK 57K | -83% |
| Total assets | DKK 3M | +0% |
| Equity | DKK 995K | +6% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.649 | 2.132 | — | 2.535 | 2.771 | 2.792 | 2.250 | 2.079 | 1.625 | 2.231 | 2.513 | 1.985 |
| Staff expenses | -1.297 | -1.475 | -0 | -1.786 | -2.165 | -2.181 | -1.675 | -1.693 | -1.404 | -1.012 | -1.343 | -1.082 |
| EBITDA | 352 | 657 | 0 | 748 | 605 | 612 | 568 | 387 | 220 | 1.219 | 1.170 | 903 |
| Depreciation & amort. | -526 | -539 | -0 | -545 | -516 | -557 | -492 | -503 | -471 | -521 | -700 | -676 |
| EBIT | -174 | 118 | 0 | 203 | 89 | 55 | 76 | -117 | -251 | 698 | 471 | 227 |
| Net financials | -12 | -18 | 0 | -48 | -20 | -12 | -19 | -5 | -8 | -16 | -33 | -130 |
| Profit before tax | -186 | 100 | 0 | 156 | 69 | 43 | 58 | -122 | -259 | 682 | 438 | 97 |
| Tax | -43 | 28 | -0 | 40 | 10 | 18 | 7 | -27 | -56 | 150 | 96 | 41 |
| Net profit | -143 | 72 | 0 | 116 | 59 | 25 | 50 | -96 | -202 | 532 | 342 | 57 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.986 | 3.856 | 0 | 3.376 | 3.025 | 3.195 | 3.127 | 2.213 | 2.578 | 3.108 | 2.971 | 2.984 |
| Equity | -63 | 49 | 0 | 230 | 288 | 313 | 363 | 268 | 65 | 597 | 939 | 995 |
| Long-term debt | 1.575 | 1.050 | 0 | 0 | 0 | 0 | 67 | 145 | 856 | 297 | 226 | 243 |
| Short-term debt | 1.474 | 2.757 | 0 | 3.096 | 2.676 | 2.803 | 2.513 | 1.644 | 1.556 | 1.964 | 1.459 | 1.358 |
| Total debt | 3.049 | 3.807 | 0 | 3.096 | 2.676 | 2.803 | 2.580 | 1.789 | 2.412 | 2.260 | 1.685 | 1.601 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CT Management | Management | 2014 | — | — |
RR Founder | Founder | 2012 | — | — |
CH Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mathiasen Holding ApS | Company | 50.0% | 50.0% | 2016 |
Briquewald Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Teglskov Mikkelsen | Management | 0 companies |
| René Rolander Nygaard | Founder | 0 companies |
| Christian Haunstrup Mathiasen | Management | 0 companies |
| Käthe Kjær Rosenholm Mathiasen | Board of Directors | 0 companies |