| Revenue | DKK 1,9M | -20% |
| EBITDA | DKK 560K | +151% |
| Net profit | DKK 310K | +123% |
| Total assets | DKK 4,7M | +21% |
| Equity | DKK -1,4M | +65% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 613 | 1.542 | -61 | 2 | 250 | 1.451 | 1.669 | 1.418 | 3.369 | 671 | 1.872 | 3.361 | 3.295 | 2.381 | 1.898 |
| Staff expenses | -730 | -1.104 | -1.480 | -685 | -953 | -1.532 | -1.558 | -2.163 | -2.668 | -3.024 | -1.452 | -2.755 | -2.947 | -3.489 | -1.338 |
| EBITDA | -117 | 438 | -1.542 | -683 | -703 | -81 | 111 | -744 | 701 | -2.353 | 420 | 606 | 348 | -1.108 | 560 |
| Depreciation & amort. | -112 | -69 | -177 | -73 | -55 | -103 | -159 | -416 | -477 | -449 | -104 | -135 | -23 | -20 | -19 |
| EBIT | -229 | 369 | -1.719 | -756 | -757 | -185 | -48 | -1.160 | 224 | -2.802 | 316 | 471 | 325 | -1.128 | 541 |
| Net financials | -39 | -83 | 2.533 | -8 | -32 | -93 | -75 | -172 | -153 | -89 | -36 | -102 | -162 | -263 | -143 |
| Profit before tax | -142 | 286 | 1.730 | -429 | -789 | -278 | -123 | -1.332 | 71 | -2.891 | 280 | 369 | 163 | -1.391 | 398 |
| Tax | 63 | 111 | 458 | 168 | -173 | -59 | -26 | -293 | 16 | -636 | 68 | 81 | 36 | -66 | 88 |
| Net profit | -205 | 174 | 1.272 | -596 | -616 | -219 | -97 | -1.039 | 55 | -2.255 | 212 | 288 | 127 | -1.325 | 310 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.257 | 5.364 | 4.835 | 4.506 | 6.098 | 7.034 | 6.985 | 8.351 | 10.627 | 8.086 | 3.778 | 3.660 | 4.764 | 3.889 | 4.700 |
| Equity | -45 | 130 | 1.402 | 805 | 189 | -30 | -126 | -1.166 | -1.111 | -3.366 | -3.154 | -2.866 | -2.739 | -4.064 | -1.443 |
| Long-term debt | 0 | 2.500 | 425 | 443 | 461 | 4.280 | 4.299 | 5.891 | 6.050 | 6.481 | 5.277 | 5.343 | 5.451 | 1.834 | 4.904 |
| Short-term debt | 3.302 | 2.626 | 3.008 | 3.258 | 5.449 | 2.784 | 2.812 | 3.626 | 5.687 | 4.971 | 1.655 | 1.183 | 2.051 | 6.120 | 1.238 |
| Total debt | 3.302 | 5.126 | 3.433 | 3.701 | 5.909 | 7.064 | 7.111 | 9.517 | 11.737 | 11.452 | 6.932 | 6.526 | 7.503 | 7.953 | 6.143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
QF af 25/6 2021 ApS | Company | 100.0% | 100.0% | 2025 |
Qumec Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Almind Pedersen | Chief Executive Officer | 0 companies |
| Søren Busk Jensen | Chief Executive Officer | 0 companies |