| Revenue | DKK 10M | -2% |
| EBITDA | DKK 2,7M | -22% |
| Net profit | DKK 1,9M | -26% |
| Total assets | DKK 8,4M | +0% |
| Equity | DKK 6M | -9% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.612 | 8.895 | 8.116 | 10.223 | 10.024 |
| Staff expenses | -5.308 | -5.921 | -6.466 | -6.725 | -7.312 |
| EBITDA | 3.305 | 2.974 | 1.650 | 3.498 | 2.713 |
| Depreciation & amort. | -274 | -269 | -293 | -312 | -298 |
| EBIT | 3.031 | 2.706 | 1.357 | 3.186 | 2.415 |
| Net financials | 28 | 133 | 232 | 167 | 70 |
| Profit before tax | 3.058 | 2.839 | 1.588 | 3.353 | 2.485 |
| Tax | 687 | 625 | 352 | 741 | 550 |
| Net profit | 2.372 | 2.213 | 1.237 | 2.612 | 1.935 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.393 | 6.429 | 6.900 | 8.361 | 8.353 |
| Equity | 1.033 | 3.247 | 4.483 | 6.595 | 6.030 |
| Long-term debt | 339 | 333 | 218 | 130 | 0 |
| Short-term debt | 3.020 | 2.804 | 2.170 | 1.617 | 2.316 |
| Total debt | 3.359 | 3.137 | 2.388 | 1.747 | 2.316 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
DN Management | Management | 2021 |
CC Management | Management | 2021 |
HA Founder | Founder | 2006 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Nielsen | Management | 0 companies |
| Christian Cramon | Management | 0 companies |
| Henning Andersen | Founder | 0 companies |