| Revenue | DKK 888K | -16% |
| EBITDA | DKK 501K | -24% |
| Net profit | DKK 184K | -45% |
| Total assets | DKK 3,5M | -11% |
| Equity | DKK 180K | +4109% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 747 | 931 | 900 | 1.061 | 888 |
| Staff expenses | -493 | -283 | -345 | -379 | -387 |
| EBITDA | 254 | 648 | 555 | 662 | 501 |
| Depreciation & amort. | -3 | -11 | -11 | -8 | -0 |
| EBIT | 252 | 637 | 544 | 654 | 501 |
| Net financials | -149 | -172 | -197 | -214 | -248 |
| Profit before tax | 103 | 466 | 348 | 439 | 253 |
| Tax | -0 | -0 | 63 | 101 | 69 |
| Net profit | 103 | 466 | 285 | 338 | 184 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.538 | 4.183 | 4.398 | 4.003 | 3.543 |
| Equity | -1.094 | -628 | -343 | -4 | 180 |
| Long-term debt | 0 | 632 | 191 | 0 | 0 |
| Short-term debt | 4.631 | 4.179 | 4.549 | 4.007 | 3.363 |
| Total debt | 4.631 | 4.811 | 4.740 | 4.007 | 3.363 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
KP Management | Management | 2005 |
SD Management | Management | 2020 |
RF Founder | Founder | 2005 |
| Former (1) | ||
MB Management | Management | 2007 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Pedersen | Management | 0 companies |
| Martin Bjørk Mikkelsen | Management | 0 companies |
| Sara Del Toro | Management | 0 companies |
| René Frank Dehn | Founder | 0 companies |
| Svend Erik Pedersen | Board of Directors | 0 companies |