| Revenue | DKK 6M | +36% |
| EBITDA | DKK 374K | +134% |
| Net profit | DKK -658K | +65% |
| Total assets | DKK 3,4M | -12% |
| Equity | DKK 64K | -11% |
| Employees | 80 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 9.170 | 8.061 | 6.236 | 4.434 | 6.040 |
| Staff expenses | -6.869 | -6.072 | -5.704 | -5.530 | -5.667 |
| EBITDA | 2.301 | 1.989 | 532 | -1.096 | 374 |
| Depreciation & amort. | -1.386 | -1.397 | -1.362 | -1.255 | -1.168 |
| EBIT | 916 | 592 | -831 | -2.350 | -794 |
| Net financials | -114 | -138 | -65 | -71 | -49 |
| Profit before tax | 802 | 455 | -896 | -2.421 | -843 |
| Tax | 176 | 101 | -197 | -533 | -185 |
| Net profit | 626 | 354 | -699 | -1.888 | -658 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 7.828 | 8.021 | 5.439 | 3.830 | 3.355 |
| Equity | 755 | 1.109 | 410 | 72 | 64 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.717 | 6.517 | 4.591 | 3.758 | 3.291 |
| Total debt | 6.717 | 6.517 | 4.591 | 3.758 | 3.291 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
CL Management | Management | 2018 – 2019 |
EG Management | Management | 2014 – 2018 |
PK Management | Management | 2019 – 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 50–66.65% | 33.33–49.99% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Legarth Lund | Management | 0 companies |
| Elias Grøftholdt Tychsen | Management | 0 companies |
| Piet Klein | Management | 0 companies |