| Revenue | DKK 3,6M | +9% |
| EBITDA | DKK 534K | -29% |
| Net profit | DKK 25K | -88% |
| Total assets | DKK 6,8M | -10% |
| Equity | DKK 2,6M | +1% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.781 | 2.947 | 2.778 | 3.323 | 3.621 |
| Staff expenses | -2.224 | -2.286 | -2.352 | -2.507 | -3.024 |
| EBITDA | 414 | 553 | 317 | 748 | 534 |
| Depreciation & amort. | -241 | -302 | -313 | -297 | -306 |
| EBIT | 173 | 251 | 4 | 451 | 227 |
| Net financials | -132 | -143 | -134 | -187 | -195 |
| Profit before tax | 41 | 108 | -130 | 263 | 32 |
| Tax | 9 | 14 | -30 | 59 | 8 |
| Net profit | 31 | 94 | -100 | 205 | 25 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.811 | 6.979 | 7.341 | 7.501 | 6.786 |
| Equity | 2.366 | 2.460 | 2.360 | 2.564 | 2.589 |
| Long-term debt | 1.497 | 1.561 | 1.421 | 1.306 | 1.201 |
| Short-term debt | 2.948 | 2.958 | 3.560 | 3.631 | 2.996 |
| Total debt | 4.445 | 4.519 | 4.981 | 4.937 | 4.197 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Founder | Founder | 2009 |
JR Management | Management | 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Max Stylsvig Eriksen | Founder | 0 companies |
| Jacob Rudbech Hansen | Management | 0 companies |