| Revenue | DKK 6,5M | +68% |
| EBITDA | DKK 1,2M | +348% |
| Net profit | DKK 903K | +378% |
| Total assets | DKK 3,5M | +34% |
| Equity | DKK 1,9M | +94% |
| Employees | 54 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.554 | 2.930 | 4.295 | 4.218 | 6.300 | 5.666 | 6.335 | 7.385 | 8.802 | 10.023 | 7.120 | 7.336 | 3.873 | 6.517 |
| Staff expenses | -2.070 | -2.416 | -2.843 | -3.940 | -4.749 | -4.855 | -4.800 | -5.666 | -7.197 | -6.634 | -6.186 | -5.286 | -4.322 | -5.302 |
| EBITDA | 62 | 150 | 944 | 85 | 410 | 615 | 1.339 | 1.545 | 1.554 | 3.389 | 934 | 2.051 | -481 | 1.195 |
| Depreciation & amort. | -0 | -0 | -10 | -41 | 36 | -41 | -30 | -125 | -11 | -49 | -50 | -56 | -56 | -127 |
| EBIT | 62 | 150 | 934 | 44 | 375 | 575 | 1.309 | 1.420 | 1.543 | 3.340 | 885 | 1.994 | -537 | 1.068 |
| Net financials | -0 | -1 | 0 | 1 | 0 | -3 | -8 | -7 | 120 | -80 | -353 | -40 | 49 | 99 |
| Profit before tax | 62 | 149 | 934 | 45 | 375 | 572 | 1.301 | 1.413 | 1.663 | 3.259 | 531 | 1.955 | -488 | 1.168 |
| Tax | 7 | 38 | 236 | 32 | 85 | 128 | 281 | 310 | 377 | 722 | 117 | 433 | -163 | 265 |
| Net profit | 55 | 111 | 697 | 13 | 290 | 444 | 1.020 | 1.102 | 1.286 | 2.537 | 414 | 1.521 | -325 | 903 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.028 | 1.154 | 2.492 | 2.564 | 3.804 | 3.223 | 4.251 | 5.392 | 8.247 | 10.011 | 3.521 | 4.326 | 2.647 | 3.538 |
| Equity | 627 | 689 | 1.288 | 1.201 | 1.392 | 1.734 | 2.648 | 3.643 | 4.929 | 7.355 | 1.770 | 2.291 | 966 | 1.869 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 402 | 465 | 1.204 | 1.358 | 2.408 | 1.486 | 1.596 | 1.744 | 3.313 | 2.640 | 1.732 | 2.015 | 1.681 | 1.669 |
| Total debt | 402 | 465 | 1.204 | 1.358 | 2.408 | 1.486 | 1.596 | 1.744 | 3.313 | 2.640 | 1.732 | 2.015 | 1.681 | 1.669 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RO Management | Management | 2008 | — | — |
KF Founder | Founder | 2008 | — | — |
MA Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Delux Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Oreby Sode | Management | 0 companies |
| Kim Fagerberg Lundberg | Founder | 0 companies |
| Mehmet Ali Øzcetin | Management | 0 companies |