| Revenue | DKK 448K | +4% |
| EBITDA | DKK 85K | +271% |
| Net profit | DKK 62K | +222% |
| Total assets | DKK 400K | -18% |
| Equity | DKK 371K | -16% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 727 | 744 | 1.140 | 966 | 894 | 765 | 426 | 500 | 590 | 602 | 648 | 430 | 448 |
| Staff expenses | -298 | -385 | -570 | -782 | -597 | -538 | -224 | -239 | -234 | -254 | -444 | -405 | -364 |
| EBITDA | 60 | 94 | 281 | 180 | 262 | 137 | 140 | 260 | 356 | 348 | 204 | 23 | 85 |
| Depreciation & amort. | -0 | -0 | -26 | -54 | -64 | -44 | -20 | -37 | -40 | -40 | -36 | -9 | -18 |
| EBIT | 60 | 94 | 254 | 126 | 198 | 93 | 120 | 224 | 317 | 307 | 168 | 14 | 67 |
| Net financials | -2 | -3 | -17 | -14 | -18 | -9 | -3 | -1 | -4 | -4 | 3 | 12 | 13 |
| Profit before tax | 58 | 91 | 238 | 112 | 180 | 84 | 117 | 223 | 313 | 304 | 171 | 26 | 80 |
| Tax | 10 | 26 | 59 | 30 | 41 | 19 | 27 | 49 | 69 | 67 | 38 | 7 | 17 |
| Net profit | 48 | 65 | 179 | 82 | 139 | 65 | 91 | 173 | 243 | 236 | 133 | 19 | 62 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 191 | 239 | 491 | 493 | 545 | 405 | 257 | 349 | 505 | 633 | 612 | 486 | 400 |
| Equity | 128 | 145 | 259 | 240 | 275 | 234 | 217 | 280 | 410 | 532 | 546 | 444 | 371 |
| Long-term debt | 12 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 51 | 88 | 129 | 247 | 267 | 171 | 40 | 70 | 95 | 101 | 65 | 42 | 21 |
| Total debt | 62 | 94 | 231 | 247 | 267 | 171 | 40 | 70 | 95 | 101 | 65 | 42 | 21 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 2012 | — | — |
TR Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| John Madsen | Founder | 0 companies |
| Tonni Rusbjerg | Founder | 0 companies |