| Revenue | DKK 4,6M | -15% |
| EBITDA | DKK 490K | -50% |
| Net profit | DKK 357K | -50% |
| Total assets | DKK 2,3M | -15% |
| Equity | DKK 858K | -30% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.002 | -1.153 | 1.313 | 2.071 | 2.527 | 3.367 | 3.910 | 4.924 | 6.006 | 11.681 | 7.618 | 6.132 | 5.380 | 4.565 |
| Staff expenses | -938 | -715 | -1.130 | -1.494 | -2.210 | -2.614 | -3.161 | -4.350 | -4.384 | -4.550 | -4.617 | -4.813 | -4.403 | -4.075 |
| EBITDA | 65 | -433 | 182 | 577 | 318 | 753 | 749 | 574 | 1.623 | 7.131 | 3.001 | 1.319 | 977 | 490 |
| Depreciation & amort. | -0 | -3 | -35 | -39 | -57 | -43 | -48 | -26 | -75 | -80 | -78 | -79 | -51 | -20 |
| EBIT | 65 | -436 | 147 | 538 | 261 | 710 | 701 | 548 | 1.547 | 7.051 | 2.923 | 1.241 | 926 | 470 |
| Net financials | 1 | -3 | 1 | 1 | -0 | -2 | 0 | 4 | 2 | -29 | -58 | -25 | -10 | -9 |
| Profit before tax | 65 | -218 | 148 | 538 | 261 | 707 | 701 | 552 | 1.550 | 7.021 | 2.865 | 1.215 | 916 | 461 |
| Tax | 6 | 108 | 38 | 127 | 65 | 158 | 160 | 128 | 255 | 1.483 | 513 | 310 | 204 | 104 |
| Net profit | 59 | -326 | 110 | 411 | 196 | 549 | 542 | 425 | 1.295 | 5.538 | 2.351 | 905 | 712 | 357 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 537 | 862 | 1.038 | 1.601 | 1.593 | 2.151 | 2.752 | 2.695 | 4.210 | 9.078 | 5.252 | 3.524 | 2.716 | 2.309 |
| Equity | 208 | 409 | 519 | 720 | 706 | 1.053 | 1.294 | 1.219 | 2.014 | 6.052 | 2.903 | 1.808 | 1.220 | 858 |
| Long-term debt | 0 | 0 | 0 | 0 | 46 | 123 | 164 | 118 | 433 | 1.728 | 517 | 313 | 209 | 101 |
| Short-term debt | 329 | -444 | 519 | 880 | 841 | 973 | 1.294 | 1.351 | 1.756 | 1.293 | 1.831 | 1.402 | 1.286 | 1.351 |
| Total debt | 329 | -444 | 519 | 880 | 887 | 1.096 | 1.458 | 1.469 | 2.188 | 3.021 | 2.348 | 1.715 | 1.495 | 1.451 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2010 | — | — |
MT Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Four Nuts Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Schmidt Madsen | Management | 0 companies |
| Martin Thøgersen | Management | 0 companies |
| Jeppe Ragnar Andersen | Chairman | 0 companies |