| Revenue | DKK 2,9M | +3% |
| EBITDA | DKK 732K | -34% |
| Net profit | DKK 37K | -84% |
| Total assets | DKK 2,4M | -1% |
| Equity | DKK 358K | +12% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29 | — | 795 | 1.019 | 974 | 1.308 | 1.435 | 1.806 | 2.289 | 2.811 | 2.885 |
| Staff expenses | -69 | -364 | -475 | -890 | -917 | -1.113 | -1.171 | -1.699 | -1.675 | -1.707 | -2.153 |
| EBITDA | -40 | 470 | 320 | 129 | 58 | 195 | 264 | 107 | 614 | 1.104 | 732 |
| Depreciation & amort. | -0 | -175 | -185 | -185 | -10 | -106 | -218 | -375 | -573 | -778 | -675 |
| EBIT | -40 | 295 | 135 | -56 | 48 | 90 | 46 | -268 | 41 | 326 | 58 |
| Net financials | 0 | -12 | 0 | 6 | -4 | -6 | -9 | -12 | -28 | -19 | -4 |
| Profit before tax | -40 | 283 | 135 | -50 | 44 | 84 | 37 | -279 | 14 | 307 | 54 |
| Tax | -0 | 56 | 32 | -10 | 12 | 20 | -22 | -56 | 9 | 72 | 17 |
| Net profit | -40 | 227 | 103 | -40 | 32 | 64 | 58 | -223 | 5 | 234 | 37 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53 | 943 | 507 | 495 | 484 | 766 | 1.381 | 1.822 | 2.073 | 2.435 | 2.405 |
| Equity | 40 | 267 | 190 | 150 | 182 | 246 | 305 | 82 | 87 | 321 | 358 |
| Long-term debt | 0 | 41 | 0 | 0 | 0 | 102 | 105 | 105 | 105 | 88 | 28 |
| Short-term debt | 14 | 579 | 274 | 343 | 301 | 373 | 887 | 1.558 | 1.746 | 1.765 | 1.762 |
| Total debt | 14 | 620 | 274 | 343 | 301 | 475 | 993 | 1.663 | 1.851 | 1.854 | 1.791 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2013 | — | — |
HH Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Deviking Group ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Boel Kjær | Management | 0 companies |
| Henrik Hvilshøj | Management | 0 companies |