| Revenue | DKK 7,2M | -11% |
| EBITDA | DKK 1,6M | -51% |
| Net profit | DKK 1,1M | -54% |
| Total assets | DKK 18,8M | -3% |
| Equity | DKK 10,4M | +1% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.984 | 6.303 | 6.579 | 8.097 | 7.179 |
| Staff expenses | -3.608 | -4.589 | -4.208 | -4.899 | -5.616 |
| EBITDA | -624 | 1.714 | 2.371 | 3.199 | 1.563 |
| Depreciation & amort. | -149 | -200 | -161 | -151 | -148 |
| EBIT | -773 | 1.513 | 2.210 | 3.048 | 1.415 |
| Net financials | -19 | -23 | 10 | -75 | -51 |
| Profit before tax | -793 | 1.491 | 2.220 | 2.973 | 1.365 |
| Tax | -174 | 328 | 489 | 659 | 308 |
| Net profit | -618 | 1.162 | 1.731 | 2.314 | 1.057 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.368 | 16.199 | 16.012 | 19.406 | 18.845 |
| Equity | 6.324 | 7.486 | 9.017 | 10.331 | 10.388 |
| Long-term debt | 810 | 628 | 491 | 466 | 483 |
| Short-term debt | 5.005 | 7.681 | 6.085 | 8.194 | 7.556 |
| Total debt | 5.815 | 8.309 | 6.575 | 8.660 | 8.039 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
DS Management | Management | 2023 |
EB Management | Management | 2000 |
| Former (2) | ||
MH | Audit | 2016 – 2018 |
PT Audit | Audit | 2003 – 2006 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| David Sagik Rachdi Banks | Management | 0 companies |
| Mads Harboe Vainisto Nørring | Audit | 0 companies |
| Per Tange | Audit | 0 companies |
| Erik Bøje Andersen | Management | 0 companies |