| Revenue | DKK 1,2M | -2% |
| EBITDA | DKK 244K | +1733% |
| Net profit | DKK 261K | +522% |
| Total assets | DKK 3,7M | +14% |
| Equity | DKK 1,2M | +29% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 820 | 1.125 | 822 | 1.202 | 1.177 |
| Staff expenses | -731 | -1.041 | -772 | -1.189 | -933 |
| EBITDA | 89 | 85 | 51 | 13 | 244 |
| Depreciation & amort. | -13 | -7 | -59 | -137 | -168 |
| EBIT | 76 | 77 | -8 | -123 | 75 |
| Net financials | 143 | 144 | -95 | 44 | 260 |
| Profit before tax | 219 | 221 | -103 | -79 | 335 |
| Tax | 48 | 48 | -23 | -17 | 74 |
| Net profit | 171 | 173 | -80 | -62 | 261 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.887 | 1.387 | 2.006 | 3.278 | 3.733 |
| Equity | 880 | 1.052 | 972 | 910 | 1.171 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.008 | 335 | 1.033 | 2.368 | 2.518 |
| Total debt | 1.008 | 335 | 1.033 | 2.368 | 2.518 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
CT Management | Management | 2013 – 2015 |
PA Management | Management | 2013 – 2013 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 | |
| Individual | 100% | 100% | 2013 | |
| Individual | 50–66.65% | 50–66.65% | 2013 | |
| Company | 50–66.65% | 50–66.65% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Thor Schlichting | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |