| Revenue | DKK 5,6M | +42% |
| EBITDA | DKK 5,6M | +42% |
| Net profit | DKK 3,9M | +45% |
| Total assets | DKK 26,9M | +26% |
| Equity | DKK 11,2M | +53% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -55 | 930 | 1.458 | 2.505 | 188 | 152 | 1.538 | 921 | 4.391 | 7.105 | 3.946 | 5.584 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | 930 | 1.458 | 2.505 | 188 | 152 | 1.538 | 921 | 4.391 | 7.080 | 3.946 | 5.584 |
| Depreciation & amort. | -101 | -413 | -119 | -114 | -136 | -142 | -184 | -221 | -364 | -398 | -555 | -791 |
| EBIT | -157 | 517 | 1.339 | 2.391 | 51 | 10 | 1.354 | 700 | 4.027 | 6.682 | 3.391 | 4.793 |
| Net financials | -27 | -40 | 3 | 33 | -2 | -7 | -21 | 2 | -46 | -43 | 44 | 155 |
| Profit before tax | -184 | 477 | 1.342 | 2.425 | 50 | 3 | 1.333 | 702 | 3.982 | 6.639 | 3.435 | 4.948 |
| Tax | -44 | 114 | 315 | 533 | 11 | 1 | 293 | 154 | 876 | 1.461 | 766 | 1.088 |
| Net profit | -140 | 363 | 1.027 | 1.891 | 39 | 2 | 1.040 | 547 | 3.106 | 5.178 | 2.668 | 3.860 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 995 | 749 | 2.514 | 2.805 | 1.230 | 1.049 | 4.155 | 3.520 | 10.369 | 18.515 | 21.311 | 26.932 |
| Equity | -60 | 303 | 1.330 | 2.221 | 760 | 762 | 1.802 | 2.349 | 4.455 | 6.633 | 7.301 | 11.161 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.056 | 432 | 1.159 | 544 | 416 | 209 | 2.071 | 820 | 5.331 | 11.058 | 12.651 | 14.053 |
| Total debt | 1.056 | 432 | 1.159 | 544 | 416 | 209 | 2.071 | 820 | 5.331 | 11.058 | 12.651 | 14.053 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2013 | — | — |
JM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LIFTRA HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Per Eske Fenger | Management | 0 companies |
| Jens Mortensen | Management | 0 companies |