| Revenue | DKK -10K | -102% |
| EBITDA | DKK -10K | +93% |
| Net profit | DKK -2K | +99% |
| Total assets | DKK 609K | -1% |
| Equity | DKK 277K | -1% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 700 | 610 | 879 | 780 | 688 | 816 | 762 | 404 | -6 | -9 | 1.167 | 797 | 457 | -10 |
| Staff expenses | -552 | -412 | -669 | -690 | -638 | -776 | -707 | -388 | -0 | -0 | -1.081 | -845 | -610 | -0 |
| EBITDA | 149 | 199 | 211 | 90 | 50 | 39 | 55 | 16 | -6 | -9 | 86 | -47 | -152 | -10 |
| Depreciation & amort. | -174 | -85 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -41 | -41 | -0 |
| EBIT | -26 | 114 | 211 | 90 | 50 | 39 | 55 | 16 | -6 | -9 | 46 | -88 | -193 | -10 |
| Net financials | -20 | -9 | -6 | -3 | 5 | 6 | 6 | 5 | 7 | 7 | 1 | 5 | 9 | 8 |
| Profit before tax | -46 | 105 | 204 | 87 | 54 | 45 | 61 | 22 | 1 | -3 | 47 | -83 | -184 | -2 |
| Tax | -10 | 27 | 53 | 25 | 13 | 11 | 14 | 6 | 0 | -1 | 11 | -17 | -40 | 0 |
| Net profit | -36 | 78 | 151 | 62 | 41 | 35 | 47 | 16 | 1 | -2 | 36 | -66 | -144 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 337 | 469 | 653 | 487 | 514 | 589 | 608 | 597 | 538 | 698 | 1.448 | 1.215 | 617 | 609 |
| Equity | 25 | 102 | 253 | 315 | 356 | 391 | 438 | 454 | 455 | 453 | 489 | 423 | 279 | 277 |
| Long-term debt | 87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 225 | 366 | 400 | 172 | 158 | 198 | 170 | 143 | 83 | 246 | 941 | 783 | 338 | 332 |
| Total debt | 313 | 366 | 400 | 172 | 158 | 198 | 170 | 143 | 83 | 246 | 941 | 783 | 338 | 332 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2021 | — | — |
CS Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISCAZAR KIROPRAKTIK HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Lindahl | Management | 0 companies |
| Carsten Schou Sørensen | Founder | 0 companies |