| Revenue | DKK 3,2M | +90% |
| EBITDA | DKK 330K | -13% |
| Net profit | DKK 42K | -78% |
| Total assets | DKK 1,1M | +1% |
| Equity | DKK 168K | -47% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 0 | 0 | 0 | 952 | 1.017 | 910 | 1.033 | 1.095 | 885 | 887 | 889 | 1.708 | 3.246 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -601 | -730 | -672 | -1.328 | -2.916 |
| EBITDA | 0 | 0 | 0 | 0 | 952 | 1.017 | 910 | 1.033 | 1.095 | 268 | 157 | 217 | 380 | 330 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -47 | -51 | -84 | -0 | -1 | -68 | -94 | -129 | -137 | -276 |
| EBIT | 0 | 0 | 0 | 0 | 905 | 965 | 826 | 1.033 | 1.094 | 200 | 63 | 87 | 243 | 55 |
| Net financials | 5.122 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 1 | 0 | -1 |
| Profit before tax | 5.122 | 0 | 0 | 0 | 904 | 965 | 826 | 1.033 | 1.094 | 200 | 63 | 88 | 243 | 54 |
| Tax | -0 | -0 | -0 | -1.310 | 199 | 212 | 182 | 227 | 241 | 44 | 14 | 19 | 53 | 12 |
| Net profit | 5.122 | 0 | 0 | 1.310 | 705 | 753 | 644 | 806 | 853 | 156 | 49 | 69 | 189 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 1.310 | 2.095 | 1.097 | 1.917 | 1.291 | 1.499 | 546 | 660 | 529 | 1.042 | 1.055 |
| Equity | 0 | 0 | 0 | 1.310 | 2.015 | 1.024 | 1.668 | 935 | 988 | 294 | 183 | 202 | 316 | 168 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 80 | 73 | 249 | 357 | 511 | 249 | 460 | 312 | 716 | 881 |
| Total debt | 0 | 0 | 0 | 0 | 80 | 73 | 249 | 357 | 511 | 249 | 460 | 312 | 716 | 881 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2022 | — | — |
JM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PROMAXX ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Schlager | Management | 0 companies |
| John Martin Madsen | Management | 0 companies |