| Revenue | DKK 4,3M | +7% |
| EBITDA | DKK 2,1M | +7% |
| Net profit | DKK 717K | +2% |
| Total assets | DKK 5,2M | +30% |
| Equity | DKK 2,8M | +35% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -134 | -92 | -164 | -69 | 436 | 1.122 | 1.543 | 2.139 | 2.643 | 2.796 | 2.981 | 3.992 | 4.252 |
| Staff expenses | -0 | -0 | -0 | -0 | -317 | -854 | -1.044 | -1.479 | -1.732 | -1.546 | -1.697 | -1.999 | -2.119 |
| EBITDA | 118 | 207 | -164 | -69 | 119 | 268 | 498 | 660 | 911 | 1.250 | 1.284 | 1.993 | 2.133 |
| Depreciation & amort. | 45 | 55 | -98 | 58 | -120 | -234 | -385 | -550 | -733 | -827 | -924 | -1.109 | -1.186 |
| EBIT | 73 | 152 | -262 | -127 | -1 | 33 | 113 | 110 | 179 | 423 | 360 | 884 | 948 |
| Net financials | -0 | -0 | -0 | -4 | -4 | -5 | -6 | -7 | -13 | -8 | -45 | 19 | -22 |
| Profit before tax | 73 | 152 | -262 | -131 | -5 | 28 | 107 | 102 | 166 | 415 | 315 | 904 | 926 |
| Tax | 18 | 37 | -64 | -17 | -6 | 6 | 24 | 23 | 36 | 91 | -26 | 199 | 208 |
| Net profit | 55 | 115 | -198 | -115 | 1 | 22 | 83 | 79 | 129 | 324 | 341 | 705 | 717 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 161 | 165 | 284 | 764 | 1.044 | 1.448 | 2.049 | 2.280 | 2.395 | 2.983 | 3.459 | 4.032 | 5.223 |
| Equity | 25 | -90 | -288 | 57 | 58 | 206 | 290 | 369 | 498 | 1.022 | 1.363 | 2.068 | 2.785 |
| Long-term debt | 0 | 0 | 0 | 64 | 164 | 252 | 978 | 723 | 709 | 709 | 709 | 708 | 0 |
| Short-term debt | 114 | 255 | 549 | 643 | 822 | 990 | 408 | 753 | 724 | 732 | 754 | 539 | 1.777 |
| Total debt | 114 | 255 | 549 | 707 | 986 | 1.242 | 1.386 | 1.475 | 1.432 | 1.441 | 1.463 | 1.247 | 1.777 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2021 | — | — |
DB Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2016 | |
Pendentive ApS | Company | 15.0% | 15.0% | 2020 |
| Individual | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Borum | Management | 0 companies |
| David Bitnar | Management | 0 companies |