| Revenue | DKK 1,1M | +30% |
| EBITDA | DKK 647K | +221% |
| Net profit | DKK 504K | +279% |
| Total assets | DKK 1,9M | +20% |
| Equity | DKK 1,3M | +226% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.569 | 1.344 | 1.654 | 8.560 | 2.122 | 606 | 1.215 | 750 | 1.009 | 868 | 1.302 | 1.279 | 881 | 1.145 |
| Staff expenses | -984 | -774 | -785 | -774 | -954 | -902 | -800 | -785 | -802 | -634 | -844 | -867 | -680 | -498 |
| EBITDA | 178 | 99 | 465 | 709 | 783 | -296 | 415 | -36 | 207 | -49 | 159 | 412 | 202 | 647 |
| Depreciation & amort. | 20 | -20 | -20 | -20 | -20 | -20 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 158 | 79 | 445 | 689 | 763 | -317 | 404 | -36 | 207 | -49 | 159 | 412 | 202 | 647 |
| Net financials | 11 | 0 | -14 | -6 | -55 | 14 | -2 | 0 | -8 | -69 | -21 | 6 | -31 | -1 |
| Profit before tax | 169 | 79 | 431 | 683 | 708 | -303 | 402 | -35 | 198 | -117 | 139 | 418 | 170 | 646 |
| Tax | 44 | 21 | 106 | 164 | 156 | -53 | 91 | -7 | 44 | 48 | 42 | 92 | 37 | 142 |
| Net profit | 125 | 58 | 325 | 519 | 552 | -250 | 312 | -29 | 154 | -165 | 97 | 326 | 133 | 504 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 980 | 994 | 1.506 | 2.038 | 3.035 | 2.274 | 2.545 | 2.483 | 2.702 | 2.505 | 2.652 | 3.242 | 1.610 | 1.936 |
| Equity | 817 | 875 | 1.200 | 1.669 | 2.222 | 1.972 | 2.284 | 2.255 | 2.409 | 2.244 | 2.341 | 2.667 | 400 | 1.304 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 164 | 119 | 306 | 369 | 813 | 302 | 261 | 228 | 293 | 260 | 311 | 575 | 1.210 | 632 |
| Total debt | 164 | 119 | 306 | 369 | 813 | 302 | 261 | 228 | 293 | 260 | 311 | 575 | 1.210 | 632 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2007 | — | — |
SA Management | Management | 2001 | — | — |
PA Management | Management | 2001 | — | — |
JM Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Miletto Capital ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 20.0% | 20.0% | 2012 | |
Olina 11 ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 66.7% | 66.7% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Lundgaard Busk | Management | 0 companies |
| Sita Anna Linddahl Busk | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Julia Miletto | Management | 0 companies |