| Revenue | DKK 11,8M | +40% |
| EBITDA | DKK 1,1M | +117% |
| Net profit | DKK 103K | -23% |
| Total assets | DKK 9,9M | +17% |
| Equity | DKK 1,3M | -28% |
| Employees | 35 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.287 | 5.621 | 6.829 | 8.414 | 11.789 |
| Staff expenses | -4.412 | -4.239 | -5.578 | -7.907 | -10.691 |
| EBITDA | 875 | 1.382 | 1.251 | 506 | 1.098 |
| Depreciation & amort. | -296 | -313 | -260 | -294 | -571 |
| EBIT | 578 | 1.068 | 990 | 212 | 526 |
| Net financials | -2 | 3 | 1 | -56 | -347 |
| Profit before tax | 576 | 1.071 | 991 | 156 | 180 |
| Tax | 124 | 235 | 216 | 23 | 77 |
| Net profit | 452 | 836 | 776 | 133 | 103 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.683 | 3.443 | 3.922 | 8.444 | 9.897 |
| Equity | 1.240 | 1.876 | 2.252 | 1.796 | 1.289 |
| Long-term debt | 97 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.327 | 1.567 | 1.670 | 6.631 | 8.570 |
| Total debt | 2.425 | 1.567 | 1.670 | 6.631 | 8.570 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ÞÁ Management | Management | 2010 |
| Former (1) | ||
SB Audit | Audit | 2012 – 2013 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Beer Møller | Audit | 0 companies |
| Þorsteinn Árnason | Management | 0 companies |