| Revenue | DKK 1,8M | +12% |
| EBITDA | DKK 132K | -55% |
| Net profit | DKK 98K | -54% |
| Total assets | DKK 1,2M | +2% |
| Equity | DKK 223K | -34% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.630 | 1.562 | 1.239 | 1.646 | 1.846 |
| Staff expenses | -1.429 | -1.235 | -1.143 | -1.330 | -1.714 |
| EBITDA | 200 | 327 | 96 | 295 | 132 |
| Depreciation & amort. | -49 | -44 | -19 | -16 | -0 |
| EBIT | 151 | 283 | 78 | 280 | 132 |
| Net financials | -5 | -6 | -5 | -4 | -5 |
| Profit before tax | 146 | 277 | 72 | 275 | 127 |
| Tax | 33 | 62 | 16 | 61 | 28 |
| Net profit | 113 | 215 | 56 | 215 | 98 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.303 | 930 | 1.677 | 1.164 | 1.186 |
| Equity | 238 | 340 | 181 | 340 | 223 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.029 | 562 | 1.452 | 767 | 937 |
| Total debt | 1.029 | 562 | 1.452 | 767 | 937 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SL Management | Management | 2005 |
NJ Founder | Founder | 2005 |
| Former (3) | ||
JV Management | Management | 2012 – 2016 |
IM Audit | Audit | 2005 – 2006 |
RL | Audit | 2006 – 2006 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Lade Kastbjerg-Thomsen | Management | 0 companies |
| Jonny Vels Sørensen | Management | 0 companies |
| Ingrid Marie Kusk | Audit | 0 companies |
| Niels Jakob Thomsen | Founder | 0 companies |
| REVISION LIMFJORD A/S | Audit | 0 companies |