| Revenue | DKK 15,3M | +15% |
| EBITDA | DKK 14,7M | +14% |
| Net profit | DKK 5,6M | -61% |
| Total assets | DKK 296,6M | +24% |
| Equity | DKK 107,8M | +14% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.811 | 7.371 | 9.769 | 13.332 | 15.278 |
| Staff expenses | -1.015 | -1.881 | -2.025 | -2.272 | -3.232 |
| EBITDA | 1.763 | 18.360 | 12.608 | 12.921 | 14.703 |
| Depreciation & amort. | -1.242 | -20 | -180 | -366 | -627 |
| EBIT | 521 | 18.340 | 12.427 | 12.556 | 14.076 |
| Net financials | -233 | -1.608 | 8.178 | 5.035 | -6.945 |
| Profit before tax | 288 | 16.700 | 20.593 | 17.434 | 7.132 |
| Tax | 19 | 3.686 | 3.153 | 2.984 | 1.499 |
| Net profit | 269 | 13.014 | 17.440 | 14.450 | 5.633 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 85.205 | 153.526 | 224.325 | 239.625 | 296.601 |
| Equity | 42.992 | 62.238 | 79.678 | 94.129 | 107.761 |
| Long-term debt | 29.807 | 67.318 | 87.196 | 94.757 | 153.865 |
| Short-term debt | 11.252 | 17.073 | 47.701 | 38.971 | 21.707 |
| Total debt | 41.059 | 84.391 | 134.897 | 133.727 | 175.572 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AB Management | Management | 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2009 | |
| Chairman | 2016 | |
| Board of Directors | 2009 | |
| Board of Directors | 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Anton Bro | Management | 0 companies |
| Christian Wichmann Rasmussen | Board of Directors | 0 companies |
| Danny Broe Langer | Board of Directors | 0 companies |
| Michael Lodahl | Chairman | 0 companies |
| Per Mollerup | Board of Directors | 0 companies |
| Jens Peter Langer | Board of Directors | 0 companies |