| Revenue | DKK 3,2M | +60% |
| EBITDA | DKK 103K | +112% |
| Net profit | DKK -1,1M | -1392% |
| Total assets | DKK 121,8M | -5% |
| Equity | DKK 81,9M | -1% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.454 | 2.102 | 1.318 | 1.725 | 584 | 1.085 | 968 | 1.263 | 2.015 | 3.231 |
| Staff expenses | -0 | -335 | -525 | -367 | -194 | -34 | -403 | -407 | -0 | -0 |
| EBITDA | 247 | 569 | 793 | 1.358 | 390 | 1.052 | 629 | 855 | -886 | 103 |
| Depreciation & amort. | -3 | -439 | -220 | -165 | -165 | -231 | 32 | -9 | -26 | -26 |
| EBIT | 244 | 130 | 574 | 1.194 | 226 | 820 | 597 | 847 | -912 | 77 |
| Net financials | -238 | -193 | -222 | -227 | -217 | -203 | -150 | -116 | -332 | -814 |
| Profit before tax | 6 | -63 | 351 | 967 | 8 | 617 | 447 | 4.288 | -1.244 | -737 |
| Tax | 1 | -0 | 66 | 217 | 2 | 860 | 131 | 928 | -1.326 | 323 |
| Net profit | 5 | -63 | 285 | 749 | 6 | -243 | 316 | 3.360 | 82 | -1.060 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.784 | 12.278 | 11.209 | 13.082 | 13.197 | 13.530 | 12.630 | 35.427 | 127.914 | 121.801 |
| Equity | 5 | 1.671 | 230 | 979 | 985 | 743 | 1.059 | 17.736 | 82.946 | 81.886 |
| Long-term debt | 6.983 | 8.171 | 5.810 | 7.295 | 7.067 | 8.375 | 7.176 | 5.798 | 16.144 | 18.079 |
| Short-term debt | 2.796 | 2.435 | 5.140 | 4.739 | 5.074 | 3.588 | 3.452 | 6.345 | 9.718 | 2.958 |
| Total debt | 9.779 | 10.607 | 10.950 | 12.034 | 12.141 | 11.963 | 10.628 | 12.143 | 25.862 | 21.037 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A1 HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 | |
T1 HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|