| Revenue | DKK 3,4M | +5% |
| EBITDA | DKK 491K | +114% |
| Net profit | DKK 359K | +108% |
| Total assets | DKK 1,9M | -24% |
| Equity | DKK 959K | -20% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 671 | 377 | 595 | 1.070 | 1.300 | 1.569 | 2.171 | 1.929 | 1.839 | 2.718 | 2.538 | 3.223 | 3.373 |
| Staff expenses | -492 | -406 | -377 | -804 | -1.116 | -1.376 | -1.664 | -1.726 | -1.774 | -2.204 | -2.280 | -2.994 | -2.882 |
| EBITDA | 179 | -29 | 218 | 266 | 184 | 193 | 506 | 204 | 65 | 514 | 258 | 229 | 491 |
| Depreciation & amort. | 35 | -12 | -11 | -11 | -11 | -0 | -47 | -29 | -59 | -59 | -51 | -50 | -43 |
| EBIT | 144 | -41 | 207 | 255 | 173 | 193 | 459 | 175 | 6 | 455 | 207 | 179 | 447 |
| Net financials | -0 | -0 | -1 | -0 | -1 | -2 | -3 | -20 | 37 | -36 | 7 | 45 | 37 |
| Profit before tax | 143 | -41 | 206 | 255 | 172 | 191 | 456 | 155 | 43 | 419 | 214 | 224 | 484 |
| Tax | 38 | -10 | 50 | 57 | 40 | 44 | 95 | 35 | 21 | 93 | 49 | 52 | 125 |
| Net profit | 105 | -31 | 156 | 198 | 132 | 147 | 362 | 119 | 22 | 325 | 164 | 173 | 359 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 438 | 281 | 579 | 873 | 1.110 | 1.016 | 1.537 | 1.623 | 1.618 | 1.904 | 2.014 | 2.540 | 1.925 |
| Equity | 185 | 105 | 262 | 410 | 491 | 586 | 842 | 854 | 765 | 978 | 1.028 | 1.200 | 959 |
| Long-term debt | 0 | 0 | 0 | 38 | 35 | 35 | 81 | 23 | 90 | 23 | 0 | 0 | 0 |
| Short-term debt | 253 | 175 | 318 | 425 | 583 | 394 | 613 | 745 | 750 | 854 | 986 | 1.339 | 965 |
| Total debt | 253 | 175 | 318 | 463 | 618 | 430 | 694 | 768 | 839 | 877 | 987 | 1.339 | 965 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S. Wulff Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Steven Langkjær Wulff | Management | 0 companies |