| Revenue | DKK 9M | +6% |
| EBITDA | DKK 2,4M | +28% |
| Net profit | DKK 1,6M | +42% |
| Total assets | DKK 6,6M | -2% |
| Equity | DKK 3M | +29% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.349 | 5.647 | 7.018 | 8.426 | 8.964 |
| Staff expenses | -3.748 | -4.455 | -6.109 | -6.420 | -6.572 |
| EBITDA | 1.601 | 1.192 | 910 | 1.867 | 2.391 |
| Depreciation & amort. | -227 | -204 | -259 | -265 | -244 |
| EBIT | 1.374 | 988 | 650 | 1.602 | 2.147 |
| Net financials | -87 | -83 | -151 | -166 | -109 |
| Profit before tax | 1.286 | 905 | 500 | 1.436 | 2.038 |
| Tax | 283 | 202 | 117 | 317 | 449 |
| Net profit | 1.003 | 703 | 382 | 1.119 | 1.589 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.142 | 5.436 | 7.287 | 6.681 | 6.558 |
| Equity | 1.841 | 1.545 | 1.227 | 2.346 | 3.035 |
| Long-term debt | 0 | 188 | 1.332 | 1.167 | 1.062 |
| Short-term debt | 3.102 | 3.481 | 4.500 | 2.983 | 2.341 |
| Total debt | 3.102 | 3.669 | 5.832 | 4.150 | 3.402 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MR Management | Management | 2024 |
EH Management | Management | 2024 |
SB Management | Management | 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Rask | Management | 0 companies |
| Esben Henrik Buchwald Pedersen | Management | 0 companies |
| Søren Bygum Andersen | Management | 0 companies |