| Revenue | DKK 4,5M | +15% |
| EBITDA | DKK 577K | +89% |
| Net profit | DKK 258K | +792% |
| Total assets | DKK 4,2M | +15% |
| Equity | DKK 470K | +122% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 964 | 1.036 | 1.613 | 2.009 | 1.886 | 1.958 | 2.818 | 2.690 | 2.957 | 3.079 | 3.890 | 4.460 |
| Staff expenses | -952 | -883 | -1.467 | -2.001 | -1.753 | -1.792 | -2.612 | -2.896 | -2.546 | -3.196 | -3.584 | -3.882 |
| EBITDA | 12 | 153 | 147 | 8 | 133 | 166 | 206 | -206 | 411 | -116 | 306 | 577 |
| Depreciation & amort. | -42 | -42 | -42 | -21 | -0 | -26 | -34 | -37 | -25 | -26 | -29 | -15 |
| EBIT | -30 | 111 | 104 | -13 | 133 | 140 | 172 | -244 | 386 | -143 | 278 | 563 |
| Net financials | -20 | -18 | -16 | 16 | -4 | -18 | -34 | -53 | -26 | -51 | -197 | -180 |
| Profit before tax | -50 | 92 | 88 | 3 | 129 | 122 | 138 | -297 | 360 | -193 | 80 | 383 |
| Tax | -11 | 26 | 23 | 5 | 30 | 27 | 32 | -59 | 82 | -37 | 51 | 125 |
| Net profit | -39 | 66 | 66 | -2 | 99 | 94 | 106 | -238 | 277 | -156 | 29 | 258 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 393 | 405 | 680 | 802 | 596 | 1.572 | 2.263 | 1.993 | 2.186 | 3.392 | 3.649 | 4.208 |
| Equity | -150 | -84 | 2 | 0 | 99 | 194 | 300 | 62 | 339 | 183 | 212 | 470 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41 | 74 | 109 | 111 | 118 |
| Short-term debt | 543 | 489 | 678 | 802 | 496 | 1.363 | 1.950 | 1.890 | 1.768 | 3.100 | 3.306 | 3.608 |
| Total debt | 543 | 489 | 678 | 802 | 496 | 1.363 | 1.950 | 1.931 | 1.842 | 3.209 | 3.417 | 3.726 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Management | Management | 2011 | — | — |
NH Management | Management | 2011 | — | — |
JF Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ARNO HOLDING ApS | Company | 66.7% | 66.7% | 2016 |
NYFRED HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Ove Kragh | Management | 0 companies |
| Nicolai Hollænder Mathiesen | Management | 0 companies |
| Jonas Fynbo Sørensen | Management | 0 companies |