| Revenue | DKK 5,8M | +37% |
| EBITDA | DKK 3,1M | +27% |
| Net profit | DKK 2M | +11% |
| Total assets | DKK 12,6M | +102% |
| Equity | DKK 2,4M | +19% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 77 | 464 | 661 | 601 | 1.341 | 1.211 | 1.471 | 1.789 | 1.622 | 1.951 | 2.393 | 4.224 | 5.793 |
| Staff expenses | -30 | -319 | -392 | -524 | -565 | -673 | -910 | -1.153 | -1.356 | -1.501 | -1.556 | -1.648 | -1.792 | -2.712 |
| EBITDA | -10 | -242 | 73 | 137 | 36 | 668 | 302 | 318 | 357 | 38 | 332 | 745 | 2.432 | 3.080 |
| Depreciation & amort. | -40 | -51 | -141 | -201 | -90 | -181 | -189 | -209 | -235 | -242 | -141 | -132 | -133 | -170 |
| EBIT | -50 | -293 | -68 | -64 | -54 | 487 | 113 | 109 | 122 | -203 | 191 | 613 | 2.300 | 2.911 |
| Net financials | -3 | -4 | -20 | -23 | -46 | -68 | -32 | -19 | -28 | -28 | -28 | -44 | -33 | -378 |
| Profit before tax | -27 | -148 | -89 | -87 | -101 | 419 | 81 | 90 | 94 | -231 | 163 | 569 | 2.266 | 2.533 |
| Tax | 13 | 74 | -10 | -0 | -34 | 100 | -23 | 21 | 22 | -0 | 29 | 124 | 499 | 563 |
| Net profit | -40 | -223 | -79 | -87 | -67 | 319 | 104 | 69 | 65 | -183 | 134 | 445 | 1.767 | 1.970 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 245 | 272 | 623 | 524 | 1.057 | 1.052 | 1.182 | 1.151 | 1.110 | 1.261 | 1.530 | 2.049 | 6.230 | 12.615 |
| Equity | 40 | -183 | -262 | -349 | -415 | -96 | 8 | 77 | 142 | -42 | 93 | 283 | 2.050 | 2.445 |
| Long-term debt | 0 | 0 | 0 | 0 | 142 | 150 | 0 | 4 | 26 | 26 | 0 | 0 | 0 | 426 |
| Short-term debt | 206 | 455 | 885 | 873 | 1.330 | 998 | 1.174 | 1.070 | 943 | 1.276 | 1.438 | 1.759 | 4.115 | 9.541 |
| Total debt | 206 | 455 | 885 | 873 | 1.472 | 1.148 | 1.174 | 1.074 | 969 | 1.302 | 1.438 | 1.759 | 4.115 | 9.967 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2011 | — | — |
BH Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KÖSTER HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
ALETH HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Aleth Aabye | Management | 0 companies |
| Brian Halling Hansen Köster | Management | 0 companies |