| Revenue | DKK 1,1M | -22% |
| EBITDA | DKK -220K | +77% |
| Net profit | DKK -189K | +75% |
| Total assets | DKK 948K | -42% |
| Equity | DKK -90K | -191% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 366 | 490 | 1.714 | 2.086 | 2.776 | 2.415 | 3.028 | 2.513 | 1.415 | 1.104 |
| Staff expenses | -165 | -356 | -1.537 | -1.998 | -2.623 | -2.288 | -2.191 | -2.415 | -2.371 | -1.323 |
| EBITDA | 201 | 134 | 177 | 88 | 153 | 127 | 837 | 97 | -956 | -220 |
| Depreciation & amort. | -0 | -0 | -0 | 51 | -51 | -51 | -51 | -51 | -0 | -0 |
| EBIT | 201 | 134 | 177 | 37 | 102 | 77 | 786 | 46 | -956 | -220 |
| Net financials | 0 | 12 | 1 | 974 | -0 | -6 | -4 | -8 | -4 | -18 |
| Profit before tax | 201 | 146 | 178 | 1.011 | 101 | 70 | 781 | 39 | -959 | -238 |
| Tax | 51 | 38 | 43 | 8 | 22 | 17 | 172 | 9 | -210 | -49 |
| Net profit | 150 | 108 | 135 | 1.003 | 79 | 54 | 609 | 30 | -749 | -189 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 342 | 2.509 | 2.350 | 2.170 | 1.614 | 1.552 | 1.752 | 2.428 | 1.632 | 948 |
| Equity | 230 | 337 | 473 | 476 | 555 | 608 | 1.018 | 848 | 99 | -90 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 65 | 156 | 156 | 156 |
| Short-term debt | 112 | 2.171 | 1.877 | 1.694 | 1.060 | 944 | 669 | 1.424 | 1.378 | 883 |
| Total debt | 112 | 2.171 | 1.877 | 1.694 | 1.060 | 944 | 734 | 1.580 | 1.534 | 1.038 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2016 | — | — |
HB Management | Management | 2014 | — | — |
LB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BUSINESS DEVELOPMENT ApS | Company | 33.3% | 50.0% | 2016 |
BRORSEN & CO ApS | Company | 33.3% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Frank Poulsen | Management | 0 companies |
| Henrik Brorsen | Management | 0 companies |
| Lars Brøndum Petersen | Management | 0 companies |