| Revenue | DKK 2M | +57% |
| EBITDA | DKK 486K | +120% |
| Net profit | DKK 380K | +117% |
| Total assets | DKK 1,2M | +62% |
| Equity | DKK 784K | +94% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.083 | 955 | 1.033 | 1.004 | 986 | 1.105 | 1.151 | 1.194 | 637 | 948 | 1.075 | 1.025 | 1.252 | 1.964 |
| Staff expenses | -970 | -1.049 | -1.032 | -951 | -949 | -794 | -1.045 | -1.190 | -804 | -761 | -887 | -1.093 | -1.031 | -1.478 |
| EBITDA | 113 | -94 | 2 | 53 | 35 | 311 | 105 | 3 | -167 | 182 | 187 | -67 | 221 | 486 |
| Depreciation & amort. | 51 | -25 | -8 | -17 | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 61 | -119 | -7 | 36 | 18 | 311 | 105 | 3 | -167 | 182 | 187 | -67 | 221 | 486 |
| Net financials | -17 | -27 | -35 | -32 | -19 | -13 | -7 | -8 | -8 | -13 | 1 | 6 | 6 | 6 |
| Profit before tax | 44 | -78 | -42 | 4 | -1 | 297 | 98 | -5 | -175 | 169 | 189 | -62 | 227 | 492 |
| Tax | 14 | 34 | 4 | 3 | 3 | 68 | 23 | -0 | -38 | 39 | 46 | -10 | 52 | 112 |
| Net profit | 30 | -112 | -46 | 2 | -4 | 229 | 75 | -5 | -137 | 130 | 143 | -52 | 175 | 380 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 379 | 353 | 574 | 411 | 339 | 448 | 398 | 453 | 388 | 435 | 573 | 545 | 767 | 1.244 |
| Equity | 6 | -106 | -152 | -150 | -155 | 75 | 150 | 145 | 8 | 138 | 281 | 229 | 404 | 784 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 373 | 460 | 726 | 561 | 494 | 374 | 248 | 308 | 380 | 297 | 292 | 316 | 364 | 460 |
| Total debt | 373 | 460 | 726 | 561 | 494 | 374 | 248 | 308 | 380 | 297 | 292 | 316 | 364 | 460 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Management | Management | 2006 | — | — |
LC Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEDERLUND HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Benjamin Blender | Management | 0 companies |
| Lars Cederlund Olesen | Management | 0 companies |