| Revenue | DKK 3,1M | -38% |
| EBITDA | DKK 2M | -43% |
| Net profit | DKK 151K | -90% |
| Total assets | DKK 26,4M | +7% |
| Equity | DKK 7,2M | +2% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.734 | 6.627 | 2.960 | 5.022 | 3.134 |
| Staff expenses | -1.448 | -1.253 | -1.076 | -1.467 | -994 |
| EBITDA | 3.279 | 5.342 | 1.884 | 3.555 | 2.039 |
| Depreciation & amort. | -1.081 | -1.097 | -1.181 | -1.037 | -1.047 |
| EBIT | 2.198 | 4.245 | 703 | 2.518 | 992 |
| Net financials | -270 | -329 | -496 | -494 | -787 |
| Profit before tax | 1.928 | 3.916 | 207 | 2.024 | 205 |
| Tax | 425 | 870 | 78 | 446 | 55 |
| Net profit | 1.502 | 3.046 | 129 | 1.578 | 151 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 21.946 | 40.597 | 22.402 | 24.663 | 26.416 |
| Equity | 2.263 | 5.309 | 5.438 | 7.015 | 7.166 |
| Long-term debt | 0 | 730 | 5.145 | 4.580 | 4.048 |
| Short-term debt | 19.597 | 33.754 | 11.025 | 12.394 | 14.520 |
| Total debt | 19.597 | 34.484 | 16.170 | 16.974 | 18.568 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
RK Founder | Founder | 1997 |
SG Management | Management | 2024 |
MT Founder | Founder | 1997 |
| Former (1) | ||
HJ Management | Management | 2006 – 2013 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Roar Kortegaard Madsen | Founder | 0 companies |
| Sebastian Grabowski | Management | 0 companies |
| Hans Jørgen Hartvig Sparvath | Management | 0 companies |
| Micael Thommy Højrup Hansen | Founder | 0 companies |