| Revenue | DKK 16,4M | +0% |
| EBITDA | DKK 3,6M | -28% |
| Net profit | DKK -612K | -178% |
| Total assets | DKK 83,5M | +2% |
| Equity | DKK 25,3M | -2% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.211 | 12.456 | 15.161 | 16.448 | 16.422 |
| Staff expenses | -0 | -9.796 | -10.184 | -11.233 | -12.843 |
| EBITDA | 5.294 | 2.837 | 4.424 | 4.977 | 3.579 |
| Depreciation & amort. | -0 | -1.201 | -1.405 | -1.574 | -2.104 |
| EBIT | 5.294 | 1.635 | 3.018 | 3.404 | 1.475 |
| Net financials | -1.552 | -985 | -1.733 | -2.397 | -2.367 |
| Profit before tax | 3.742 | 650 | 1.286 | 1.007 | -892 |
| Tax | 1.142 | 37 | 298 | 225 | -279 |
| Net profit | 2.599 | 614 | 987 | 781 | -612 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 45.250 | 65.781 | 82.598 | 81.562 | 83.546 |
| Equity | 9.645 | 24.148 | 25.135 | 25.916 | 25.304 |
| Long-term debt | 29.321 | 27.018 | 36.581 | 38.553 | 36.319 |
| Short-term debt | 3.544 | 11.699 | 17.667 | 13.652 | 18.761 |
| Total debt | 32.865 | 38.716 | 54.248 | 52.204 | 55.080 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CO Founder | Founder | 2008 |
| Former (1) | ||
PA Audit | Audit | 2014 – 2021 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25–33.32% | 25–33.32% | 2013 | |
| Individual | 25–33.32% | 25–33.32% | 2013 | |
| Individual | 25–33.32% | 25–33.32% | 2013 | |
| Individual | 10–14.99% | 10–14.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Olsen | Founder | 0 companies |
| Per Abelsen | Audit | 0 companies |