| Revenue | DKK 244K | -36% |
| EBITDA | DKK 168K | -29% |
| Net profit | DKK 491 | -99% |
| Total assets | DKK 980K | -14% |
| Equity | DKK 174K | +0% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 374 | 622 | 433 | 269 | 101 | 507 | 382 | 244 |
| Staff expenses | -245 | -592 | -156 | -16 | -0 | -130 | -145 | -76 |
| EBITDA | 129 | 30 | 277 | 253 | 101 | 377 | 237 | 168 |
| Depreciation & amort. | -7 | -174 | -253 | -195 | -187 | -174 | -104 | -125 |
| EBIT | 123 | -144 | 24 | 58 | -86 | 203 | 132 | 42 |
| Net financials | -46 | -19 | -28 | -29 | -15 | -16 | -24 | -41 |
| Profit before tax | 76 | -163 | -5 | 29 | -101 | 187 | 109 | 1 |
| Tax | 21 | -37 | -1 | 8 | -21 | 41 | 24 | 0 |
| Net profit | 55 | -125 | -4 | 22 | -80 | 146 | 85 | 0 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.523 | 1.190 | 1.101 | 712 | 708 | 729 | 1.142 | 980 |
| Equity | 130 | 5 | 1 | 23 | -57 | 89 | 174 | 174 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.372 | 1.185 | 1.100 | 689 | 765 | 628 | 932 | 769 |
| Total debt | 1.372 | 1.185 | 1.100 | 689 | 765 | 628 | 932 | 769 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAGILL HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
Good Sam Holding ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Eoin Magill Madsen | Chairman | 0 companies |
| Jacob Troelsen | Board of Directors | 0 companies |
| Claus Hald | Board of Directors | 0 companies |
| Rasmus Sandholm Mogensen | Chairman | 0 companies |