| Revenue | DKK 561K | -63% |
| EBITDA | DKK 306K | +398% |
| Net profit | DKK -5,1M | -226% |
| Total assets | DKK 68,4M | -4% |
| Equity | DKK 46,1M | -10% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.285 | 3.349 | 6.945 | 1.429 | 2.790 | 11.151 | 5.691 | 9.759 | 1.708 | 1.507 | 561 |
| Staff expenses | -85 | -103 | -64 | -111 | -143 | -157 | -300 | -258 | -465 | -471 | -467 |
| EBITDA | 1.200 | 3.246 | 6.881 | 1.230 | 2.647 | 5.942 | 13.349 | 7.380 | 5.370 | -103 | 306 |
| Depreciation & amort. | 66 | 116 | 304 | -486 | -449 | -138 | -502 | -458 | -619 | -301 | -119 |
| EBIT | 1.134 | 3.130 | 6.577 | 744 | 2.198 | 5.804 | 12.847 | 6.922 | 4.752 | -403 | 187 |
| Net financials | -121 | -431 | -660 | -629 | -465 | 99 | 716 | 6.152 | 3.096 | -1.638 | -5.096 |
| Profit before tax | 1.013 | 2.698 | 5.917 | 115 | 1.733 | 5.903 | 13.563 | 13.074 | 7.847 | -2.042 | -4.909 |
| Tax | 274 | 637 | 1.295 | 36 | 328 | 1.158 | 2.767 | 1.378 | 1.241 | -477 | 192 |
| Net profit | 738 | 2.062 | 4.622 | 79 | 1.405 | 4.744 | 10.797 | 11.696 | 6.606 | -1.565 | -5.102 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.619 | 24.095 | 25.195 | 28.560 | 27.599 | 42.632 | 64.081 | 79.826 | 77.495 | 71.446 | 68.394 |
| Equity | 818 | 2.880 | 7.502 | 8.281 | 9.686 | 24.992 | 35.678 | 47.274 | 52.880 | 51.178 | 46.076 |
| Long-term debt | 3.400 | 5.034 | 13.357 | 17.736 | 12.939 | 10.629 | 16.934 | 15.957 | 18.105 | 16.033 | 16.138 |
| Short-term debt | 7.401 | 16.181 | 4.335 | 2.543 | 4.974 | 5.209 | 8.519 | 14.812 | 3.925 | 2.006 | 4.267 |
| Total debt | 10.801 | 21.215 | 17.692 | 20.279 | 17.913 | 15.838 | 25.453 | 30.769 | 22.030 | 18.039 | 20.404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Doktor Andersen | Management | 0 companies |