| Revenue | DKK 5,8M | +9% |
| EBITDA | DKK 2,3M | +1% |
| Net profit | DKK 1,3M | -1% |
| Total assets | DKK 2,8M | -18% |
| Equity | DKK 926K | -10% |
| Employees | 11 | — |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | 1.851 | 3.564 | 4.439 | 5.355 | 5.822 |
| Staff expenses | -939 | -2.198 | -2.563 | -3.090 | -3.504 |
| EBITDA | 912 | 1.365 | 1.877 | 2.265 | 2.292 |
| Depreciation & amort. | -198 | -576 | -579 | -607 | -649 |
| EBIT | 714 | 789 | 1.298 | 1.658 | 1.642 |
| Net financials | -12 | -40 | -5 | -1 | 5 |
| Profit before tax | 702 | 748 | 1.292 | 1.657 | 1.647 |
| Tax | 143 | 156 | 278 | 360 | 358 |
| Net profit | 560 | 593 | 1.015 | 1.298 | 1.289 |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Total assets | 4.060 | 3.664 | 2.956 | 3.443 | 2.828 |
| Equity | 486 | 1.079 | 566 | 1.024 | 926 |
| Long-term debt | 2.210 | 989 | 646 | 295 | 0 |
| Short-term debt | 1.363 | 1.596 | 1.744 | 2.125 | 1.902 |
| Total debt | 3.573 | 2.585 | 2.390 | 2.419 | 1.902 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AS Management | Management | 2021 |
HN Management | Management | 2021 |
| Former (2) | ||
MM Management | Management | 2008 – 2021 |
MN Management | Management | 2021 – 2021 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 100% | 2021 | |
| Company | 20–24.99% | 0% | 2021 | |
| Company | 20–24.99% | 0% | 2021 | |
| Company | 33.33–49.99% | 0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Meier | Management | 0 companies |
| Anders Schnedler Bech Cullberg | Management | 0 companies |
| Hans Nikolai Frandsen | Management | 0 companies |
| Mads Nygaard | Management | 0 companies |