| Revenue | DKK 636K | -18% |
| EBITDA | DKK 30K | -17% |
| Net profit | DKK 23K | -19% |
| Total assets | DKK 487K | -13% |
| Equity | DKK 412K | +6% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.073 | 1.111 | 1.215 | 1.275 | 578 | 859 | 593 | 578 | 671 | 776 | 636 |
| Staff expenses | -1.000 | -1.011 | -1.138 | -1.196 | -529 | -795 | -568 | -543 | -636 | -739 | -605 |
| EBITDA | 73 | 100 | 77 | 79 | 49 | 64 | 25 | 35 | 35 | 37 | 30 |
| Depreciation & amort. | -0 | -0 | -0 | -12 | -9 | -17 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 73 | 100 | 77 | 67 | 40 | 47 | 25 | 35 | 35 | 37 | 30 |
| Net financials | -3 | -3 | -1 | -2 | -0 | -0 | -10 | -7 | -3 | -1 | -1 |
| Profit before tax | 70 | 97 | 76 | 65 | 39 | 47 | 15 | 28 | 32 | 36 | 29 |
| Tax | 17 | 23 | 19 | 15 | 10 | 15 | 2 | 7 | 7 | 8 | 6 |
| Net profit | 53 | 74 | 57 | 49 | 29 | 32 | 13 | 21 | 25 | 28 | 23 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 290 | 681 | 608 | 515 | 487 | 607 | 515 | 414 | 428 | 557 | 487 |
| Equity | 60 | 134 | 191 | 240 | 270 | 302 | 315 | 336 | 361 | 390 | 412 |
| Long-term debt | 0 | 23 | 15 | 12 | 15 | 68 | 0 | 3 | 7 | 8 | 6 |
| Short-term debt | 230 | 524 | 402 | 262 | 202 | 237 | 200 | 74 | 60 | 160 | 68 |
| Total debt | 230 | 547 | 417 | 274 | 218 | 305 | 200 | 78 | 67 | 168 | 74 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GA Management | Management | 2014 | — | — |
HS Unofficial title | Unofficial title | 2024 | — | — |
JW Management | Management | 2024 | — | — |
VW Management | Management | 2024 | — | — |
UH Management | Management | 2014 | — | — |
BK Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Gerben Anton Bomers | Management | 0 companies |
| Henrik Sjørslev | Unofficial title | 0 companies |
| Justyna Wiater | Management | 0 companies |
| Volker Weisshaar | Management | 0 companies |
| Ulrik Hvid | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |