| Revenue | DKK 18,4M | +237% |
| EBITDA | DKK 16,8M | +333% |
| Net profit | DKK 14M | +720% |
| Total assets | DKK 27,5M | +189% |
| Equity | DKK 17,9M | +214% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.800 | 2.103 | 3.190 | 1.449 | 1.158 | 873 | 194 | 7.237 | 5.465 | 18.401 |
| Staff expenses | -1.822 | -3.356 | -3.709 | -3.751 | -2.088 | -968 | -91 | -2.839 | -1.580 | -1.560 |
| EBITDA | -23 | -1.253 | -519 | -2.302 | -930 | -96 | 103 | 4.398 | 3.885 | 16.842 |
| Depreciation & amort. | -13 | -28 | -28 | -26 | -26 | -7 | -0 | -157 | -314 | -471 |
| EBIT | -35 | -1.281 | -547 | -2.328 | -957 | -103 | 103 | 4.241 | 3.571 | 16.370 |
| Net financials | -0 | 0 | -1 | -1 | -46 | -25 | -13 | -18 | -979 | 1.592 |
| Profit before tax | -36 | -1.281 | -549 | -2.329 | -1.003 | -128 | 89 | 4.222 | 2.592 | 17.963 |
| Tax | 10 | -260 | 256 | -0 | -1.079 | 1.022 | -124 | 463 | 887 | 3.970 |
| Net profit | -45 | -1.021 | -804 | -2.329 | 76 | -1.151 | 213 | 3.760 | 1.706 | 13.993 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.435 | 1.542 | 2.033 | 1.621 | 2.644 | 283 | 603 | 9.390 | 9.513 | 27.459 |
| Equity | 955 | -67 | -871 | -3.200 | 1.176 | 25 | 238 | 3.998 | 5.703 | 17.896 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 476 | 1.605 | 2.904 | 4.821 | 1.469 | 258 | 365 | 5.393 | 3.810 | 9.563 |
| Total debt | 476 | 1.605 | 2.904 | 4.821 | 1.469 | 258 | 365 | 5.393 | 3.810 | 9.563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2015 | — | — |
KH Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holten & Daughters ApS | Company | 66.7% | 33.3% | 2021 |
Tagoca Holding ApS | Company | 25.0% | 50.0% | 2021 |
| Individual | 25.0% | 25.0% | 2015 | |
ABH ApS | Company | 25.0% | 25.0% | 2015 |
Bo Lundqvist Holding ApS | Company | 25.0% | 25.0% | 2015 |
Rein Services Aps | Company | 25.0% | 25.0% | 2015 |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Kim Holten | Management | 0 companies |