| Revenue | DKK 664K | -5% |
| EBITDA | DKK -242K | -2415% |
| Net profit | DKK -209K | -123% |
| Total assets | DKK 1,1M | +3% |
| Equity | DKK 245K | -46% |
| Employees | 10 | — |
| Item | 2017 | 2018 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 1.193 | 1.284 | 2.004 | 701 | 664 |
| Staff expenses | -1.008 | -966 | -1.299 | -691 | -905 |
| EBITDA | 185 | 317 | 705 | 10 | -242 |
| Depreciation & amort. | -146 | -152 | -213 | -131 | -39 |
| EBIT | 38 | 165 | 492 | -121 | -281 |
| Net financials | -32 | 3 | -16 | 1 | 14 |
| Profit before tax | 7 | 169 | 476 | -120 | -267 |
| Tax | -8 | 44 | 86 | -26 | -58 |
| Net profit | 15 | 125 | 389 | -94 | -209 |
| Item | 2017 | 2018 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 1.146 | 840 | 854 | 1.069 | 1.104 |
| Equity | 283 | 408 | 547 | 453 | 245 |
| Long-term debt | 0 | 0 | 127 | 0 | 0 |
| Short-term debt | 863 | 432 | 180 | 615 | 860 |
| Total debt | 863 | 432 | 307 | 615 | 860 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
LV Management | Management | 2019 – 2022 |
HS Management | Management | 2016 – 2019 |
KR Management | Management | 2015 – 2016 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2019 | |
| Company | 90–99.99% | 90–99.99% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 100% | 100% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Vittrup | Management | 0 companies |
| Heinrich Schrøder | Management | 0 companies |
| Kristian Rothausen Prisfeldt | Management | 0 companies |