| Revenue | DKK 1,1M | -69% |
| EBITDA | DKK -1,1M | -653% |
| Net profit | DKK -1,1M | -1783% |
| Total assets | DKK 0 | -100% |
| Equity | DKK -385K | -151% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.168 | 3.349 | 3.712 | 4.765 | 5.452 | 3.799 | 3.594 | 3.655 | 3.628 | 1.114 |
| Staff expenses | -894 | -2.332 | -2.475 | -3.096 | -3.850 | -3.774 | -3.292 | -3.489 | -3.424 | -2.242 |
| EBITDA | 274 | 132 | 177 | 207 | 222 | 25 | 302 | 166 | 204 | -1.128 |
| Depreciation & amort. | -24 | -45 | -49 | -49 | -39 | -20 | -45 | -45 | -45 | -0 |
| EBIT | 250 | 87 | 128 | 158 | 183 | 4 | 256 | 121 | 159 | -1.128 |
| Net financials | 0 | -26 | -42 | -56 | -71 | -74 | -59 | -33 | -68 | -17 |
| Profit before tax | 250 | 61 | 86 | 102 | 112 | -70 | 197 | 88 | 91 | -1.145 |
| Tax | 61 | 19 | 18 | 25 | 27 | -0 | 47 | 44 | 23 | -0 |
| Net profit | 190 | 42 | 68 | 77 | 85 | -70 | 150 | 44 | 68 | -1.145 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 802 | 1.854 | 2.262 | 2.762 | 3.375 | 2.967 | 3.635 | 4.575 | 3.127 | 0 |
| Equity | 270 | 312 | 379 | 457 | 536 | 466 | 617 | 661 | 760 | -385 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 526 | 1.535 | 1.877 | 2.305 | 2.839 | 2.501 | 3.018 | 3.914 | 2.368 | 385 |
| Total debt | 526 | 1.535 | 1.877 | 2.305 | 2.839 | 2.501 | 3.018 | 3.914 | 2.368 | 385 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2013 | — | — |
MD Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sikora ApS | Company | 50.0% | 50.0% | 2014 |
HOLDINGSELSKABET DAHL JENSEN ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kusch Sikora | Management | 0 companies |
| Martin Dahl Jensen | Management | 0 companies |