| Revenue | DKK 579K | +11% |
| EBITDA | DKK 150K | +170% |
| Net profit | DKK 121K | +249% |
| Total assets | DKK 436K | +306% |
| Equity | DKK 150K | +424% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | 0 | 587 | 1.696 | 853 | 972 | 492 | 1.517 | 3.381 | 1.576 | 37 | 522 | 579 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -248 | -232 | -320 | -646 | -454 | -173 | -466 | -428 |
| EBITDA | -4 | 0 | 10 | 38 | 4 | 9 | -30 | 16 | 44 | -9 | -136 | 56 | 150 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 |
| EBIT | -4 | 0 | 10 | 38 | 4 | 9 | -30 | 16 | 44 | -9 | -136 | 56 | 148 |
| Net financials | 2 | 0 | -1 | -3 | -0 | 0 | 0 | 0 | 0 | -6 | -1 | -1 | -0 |
| Profit before tax | -2 | 0 | 9 | 41 | 3 | 9 | -30 | 16 | 44 | -15 | -137 | 55 | 148 |
| Tax | -0 | -0 | -0 | -0 | 7 | 17 | 1 | -0 | -0 | 12 | -12 | 20 | 26 |
| Net profit | -2 | 0 | 9 | 41 | -4 | -8 | -31 | 16 | 44 | -27 | -125 | 35 | 121 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 82 | 82 | 134 | 498 | 255 | 181 | 237 | 434 | 396 | 786 | 144 | 107 | 436 |
| Equity | 78 | 78 | 89 | 130 | 126 | 117 | 86 | 102 | 146 | 119 | -6 | 29 | 150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 | 4 | 45 | 368 | 129 | 64 | 151 | 332 | 251 | 668 | 150 | 79 | 283 |
| Total debt | 4 | 4 | 45 | 368 | 129 | 64 | 151 | 332 | 251 | 668 | 150 | 79 | 283 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2014 | — | — |
RL Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
AUGUSTENBORG HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Augustenborg Ødum | Management | 0 companies |
| Rasmus Lildholdt Kjær | Management | 0 companies |