| Revenue | DKK 5,5M | +26% |
| EBITDA | DKK 2,9M | +52% |
| Net profit | DKK -371K | +88% |
| Total assets | DKK 17,6M | +127% |
| Equity | DKK -8,8M | -4% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 5.745 | 9.607 | 8.222 | 4.381 | 5.526 |
| Staff expenses | -455 | -3.811 | -4.163 | -2.486 | -2.563 |
| EBITDA | 5.290 | 5.796 | 4.059 | 1.895 | 2.871 |
| Depreciation & amort. | -2.505 | -3.676 | -14.627 | -4.295 | -1.940 |
| EBIT | 2.785 | 2.120 | -10.568 | -2.400 | 931 |
| Net financials | -109 | -685 | -716 | -1.278 | -720 |
| Profit before tax | 2.676 | 1.435 | -11.284 | -3.678 | 211 |
| Tax | 593 | 385 | -2.437 | -578 | 582 |
| Net profit | 2.083 | 1.051 | -8.847 | -3.100 | -371 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 15.959 | 16.984 | 11.997 | 7.767 | 17.606 |
| Equity | 2.502 | 3.553 | -5.294 | -8.394 | -8.766 |
| Long-term debt | 0 | 0 | 0 | 268 | 8.676 |
| Short-term debt | 11.335 | 11.107 | 16.220 | 15.364 | 16.419 |
| Total debt | 11.335 | 11.107 | 16.220 | 15.632 | 25.095 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
BS Management | Management | 2017 – 2019 |
FK Management | Management | 2019 – 2022 |
TE Chief Executive Officer | Chief Executive Officer | 2014 – 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Sørensen | Management | 0 companies |
| Frank Kragelund Hansen | Management | 0 companies |
| Thomas Eg | Chief Executive Officer | 0 companies |