| Revenue | DKK 8,6M | +48% |
| EBITDA | DKK 1,3M | +448% |
| Net profit | DKK 911K | +1288% |
| Total assets | DKK 2,7M | +22% |
| Equity | DKK 1,2M | +342% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.225 | 7.787 | 8.115 | 5.791 | 8.581 |
| Staff expenses | -8.060 | -8.334 | -6.797 | -5.558 | -7.303 |
| EBITDA | 1.165 | -547 | 1.318 | 233 | 1.278 |
| Depreciation & amort. | -160 | -289 | -465 | -118 | -99 |
| EBIT | 1.005 | -836 | 853 | 115 | 1.179 |
| Net financials | -21 | -63 | -33 | -29 | -10 |
| Profit before tax | 984 | -900 | 820 | 87 | 1.169 |
| Tax | 217 | -109 | 100 | 21 | 259 |
| Net profit | 767 | -790 | 720 | 66 | 911 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.004 | 2.532 | 1.739 | 2.191 | 2.684 |
| Equity | 1.456 | -319 | 401 | 266 | 1.177 |
| Long-term debt | 0 | 272 | 126 | 0 | 0 |
| Short-term debt | 1.439 | 2.580 | 1.132 | 1.823 | 1.388 |
| Total debt | 1.439 | 2.851 | 1.258 | 1.823 | 1.388 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AG Management | Management | 2005 |
| Former (2) | ||
CH Management | Management | 2005 – 2018 |
PB | Audit | 2005 – 2006 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Hansen | Management | 0 companies |
| Paul Bo Frier Nielsen | Audit | 0 companies |
| Allan Gert Frederiksen | Management | 0 companies |