| Revenue | DKK 3,5M | -2% |
| EBITDA | DKK 432K | -53% |
| Net profit | DKK 49K | -88% |
| Total assets | DKK 3,9M | +17% |
| Equity | DKK 2M | -7% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.446 | 2.152 | 1.886 | 1.784 | 2.266 | 2.151 | 2.879 | 3.650 | 2.433 | 1.148 | 2.074 | 3.224 | 3.596 | 3.509 |
| Staff expenses | -2.084 | -1.809 | -1.410 | -1.513 | -1.971 | -1.584 | -2.015 | -2.553 | -1.758 | -1.137 | -1.856 | -2.441 | -2.684 | -3.077 |
| EBITDA | 362 | 343 | 475 | 125 | 295 | 566 | 864 | 1.097 | 675 | 11 | 218 | 783 | 911 | 432 |
| Depreciation & amort. | -220 | -184 | -165 | -173 | -219 | -184 | -183 | -202 | -171 | -141 | -146 | -151 | -139 | -219 |
| EBIT | 142 | 159 | 311 | -48 | 76 | 382 | 681 | 895 | 503 | -130 | 71 | 632 | 773 | 213 |
| Net financials | -122 | -128 | -118 | -155 | -157 | -142 | -107 | -91 | -72 | -86 | -96 | -114 | -244 | -142 |
| Profit before tax | 20 | 31 | 193 | -203 | -81 | 240 | 574 | 804 | 431 | -216 | -24 | 518 | 529 | 71 |
| Tax | 13 | 20 | 48 | -56 | -13 | 57 | 131 | 182 | 95 | -38 | 2 | 122 | 123 | 22 |
| Net profit | 7 | 11 | 145 | -147 | -67 | 183 | 443 | 622 | 337 | -178 | -26 | 396 | 406 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.504 | 1.683 | 1.961 | 2.170 | 2.102 | 1.972 | 1.598 | 2.303 | 2.340 | 1.914 | 2.065 | 2.439 | 3.331 | 3.901 |
| Equity | 247 | 258 | 403 | 255 | 188 | 371 | 815 | 1.436 | 1.689 | 1.512 | 1.485 | 1.702 | 2.108 | 1.957 |
| Long-term debt | 330 | 131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 152 | 137 | 522 |
| Short-term debt | 907 | 1.256 | 1.475 | 1.700 | 1.773 | 1.499 | 680 | 771 | 489 | 288 | 463 | 528 | 1.044 | 1.357 |
| Total debt | 1.237 | 1.386 | 1.475 | 1.700 | 1.773 | 1.499 | 680 | 771 | 489 | 288 | 492 | 680 | 1.181 | 1.879 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2007 | — | — |
TK Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B' CALM HOLDING ApS | Company | 66.7% | 66.7% | 2026 |
| Individual | 25.0% | 25.0% | 2026 | |
TEAM KROGH ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Micael Buckle | Management | 0 companies |
| Thomas Krogh | Management | 0 companies |