| Revenue | DKK 1,7M | -10% |
| EBITDA | DKK 41K | +97% |
| Net profit | DKK 21K | +233% |
| Total assets | DKK 1,3M | +64% |
| Equity | DKK 725K | +255% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.378 | 1.499 | 1.707 | 1.832 | 1.656 |
| Staff expenses | -1.132 | -1.488 | -1.666 | -1.811 | -1.615 |
| EBITDA | 247 | 11 | 41 | 21 | 41 |
| Depreciation & amort. | -5 | -5 | -5 | -1 | -6 |
| EBIT | 242 | 7 | 36 | 19 | 35 |
| Net financials | -11 | -6 | -7 | -10 | -3 |
| Profit before tax | 231 | 1 | 29 | 10 | 32 |
| Tax | 53 | 0 | 7 | 3 | 11 |
| Net profit | 178 | 0 | 22 | 6 | 21 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.111 | 684 | 808 | 781 | 1.279 |
| Equity | 175 | 175 | 198 | 204 | 725 |
| Long-term debt | 316 | 121 | 128 | 0 | 0 |
| Short-term debt | 620 | 388 | 477 | 572 | 550 |
| Total debt | 936 | 509 | 605 | 572 | 550 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EJ Management | Management | 2006 |
| Former (1) | ||
ML Management | Management | 2006 – 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2012 | |
| Company | 25–33.32% | 25–33.32% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Edward John Dallimore | Management | 0 companies |
| Mark Leigh Hardy | Management | 0 companies |