| Revenue | DKK -3M | -267% |
| EBITDA | DKK -6,2M | -256% |
| Net profit | DKK -5,5M | -162% |
| Total assets | DKK 18,9M | -51% |
| Equity | DKK 3M | -64% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 186 | 8.244 | 6.984 | — | 6.201 | 7.069 | 7.305 | 5.250 | 6.822 | 10.746 | 11.820 | 1.815 | -3.024 |
| Staff expenses | -78 | -1.489 | -1.728 | -2.048 | -2.612 | -2.746 | -2.888 | -2.846 | -3.372 | -3.594 | -3.942 | -3.571 | -3.219 |
| EBITDA | 108 | 6.755 | 5.255 | 5.319 | 3.589 | 4.323 | 4.377 | 2.379 | 3.449 | 7.152 | 7.879 | -1.755 | -6.244 |
| Depreciation & amort. | -0 | 8 | -22 | -64 | -88 | -50 | -69 | -46 | -327 | -369 | -667 | -306 | -109 |
| EBIT | 108 | 6.747 | 5.233 | 5.254 | 3.501 | 4.273 | 4.309 | 2.333 | 3.122 | 6.782 | 7.212 | -2.061 | -6.352 |
| Net financials | -2 | -27 | -245 | -188 | -110 | -131 | -187 | -195 | -138 | -71 | -275 | -567 | -622 |
| Profit before tax | 106 | 6.720 | 4.989 | 5.066 | 3.391 | 4.142 | 4.122 | 2.138 | 2.984 | 6.711 | 6.937 | -2.628 | -6.974 |
| Tax | 36 | 1.671 | 1.154 | 1.086 | 748 | 919 | 919 | 486 | 669 | 1.507 | 1.548 | -549 | -1.517 |
| Net profit | 70 | 5.049 | 3.834 | 3.980 | 2.643 | 3.223 | 3.203 | 1.652 | 2.315 | 5.204 | 5.389 | -2.079 | -5.457 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.330 | 18.600 | 19.820 | 19.577 | 21.138 | 23.652 | 28.801 | 26.377 | 17.011 | 25.498 | 49.349 | 38.177 | 18.851 |
| Equity | 151 | 5.200 | 9.035 | 13.015 | 15.658 | 18.881 | 13.983 | 11.636 | 8.966 | 14.171 | 15.059 | 8.480 | 3.023 |
| Long-term debt | 252 | 132 | 0 | 0 | 0 | 0 | 0 | 237 | 0 | 2.546 | 1.717 | 0 | 0 |
| Short-term debt | 927 | 13.268 | 10.736 | 6.522 | 5.412 | 4.692 | 14.778 | 14.445 | 7.983 | 8.685 | 32.474 | 29.606 | 15.704 |
| Total debt | 1.179 | 13.400 | 10.736 | 6.522 | 5.412 | 4.692 | 14.778 | 14.681 | 7.983 | 11.231 | 34.191 | 29.606 | 15.704 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
SM Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KEL-BERG SCANDINAVIA A/S | Company | 100.0% | 100.0% | 2025 |
MLP Invest ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Kristoffer Larsen | Chief Executive Officer | 0 companies |
| Søren Møldrup | Founder | 0 companies |