| Revenue | DKK 6,9M | +0% |
| EBITDA | DKK 2,9M | -3% |
| Net profit | DKK 2,2M | -3% |
| Total assets | DKK 13,3M | -9% |
| Equity | DKK 6,9M | -1% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.273 | 6.575 | 7.957 | 6.883 | 6.912 |
| Staff expenses | -3.063 | -3.207 | -3.682 | -3.846 | -3.966 |
| EBITDA | 2.210 | 3.368 | 4.275 | 3.037 | 2.947 |
| Depreciation & amort. | -104 | -113 | -113 | -107 | -60 |
| EBIT | 2.106 | 3.255 | 4.162 | 2.930 | 2.887 |
| Net financials | -70 | -8 | 11 | 52 | 9 |
| Profit before tax | 2.035 | 3.247 | 4.173 | 2.982 | 2.896 |
| Tax | 457 | 723 | 931 | 668 | 649 |
| Net profit | 1.579 | 2.524 | 3.243 | 2.314 | 2.246 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.452 | 12.381 | 16.496 | 14.556 | 13.252 |
| Equity | 5.535 | 7.059 | 7.802 | 6.916 | 6.862 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.881 | 5.322 | 8.573 | 7.414 | 6.162 |
| Total debt | 4.881 | 5.322 | 8.573 | 7.414 | 6.162 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
KB Management | Management | 2012 |
FI Founder | Founder | 2011 |
NS Management | Management | 2020 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Berg Pedersen | Management | 0 companies |
| Finn Iver Albech | Founder | 0 companies |
| Nikolaj Steen Madsen | Management | 0 companies |