| Revenue | DKK 4M | +22% |
| EBITDA | DKK 867K | +85% |
| Net profit | DKK 573K | +111% |
| Total assets | DKK 3,7M | +9% |
| Equity | DKK 1,7M | +52% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.129 | 2.101 | 3.296 | 3.305 | 4.021 |
| Staff expenses | -1.849 | -2.057 | -2.459 | -2.836 | -3.154 |
| EBITDA | 280 | 44 | 837 | 469 | 867 |
| Depreciation & amort. | -69 | -75 | -80 | -86 | -95 |
| EBIT | 211 | -31 | 757 | 383 | 772 |
| Net financials | -31 | -40 | -30 | -31 | -37 |
| Profit before tax | 180 | -71 | 726 | 353 | 735 |
| Tax | 40 | -14 | 160 | 81 | 162 |
| Net profit | 140 | -57 | 566 | 272 | 573 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.760 | 2.031 | 3.176 | 3.436 | 3.733 |
| Equity | 816 | 759 | 1.325 | 1.097 | 1.670 |
| Long-term debt | 118 | 53 | 169 | 85 | 160 |
| Short-term debt | 1.792 | 1.194 | 1.648 | 2.224 | 1.871 |
| Total debt | 1.910 | 1.247 | 1.816 | 2.309 | 2.031 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
OH Management | Management | 2006 |
| Former (1) | ||
BR Management | Management | 2006 – 2007 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Henrik Madsen | Management | 0 companies |
| Brian Rosendahl Rasmussen | Management | 0 companies |