| Revenue | DKK 1,4M | +53% |
| EBITDA | DKK 351K | +217% |
| Net profit | DKK 256K | +199% |
| Total assets | DKK 3,3M | +48% |
| Equity | DKK 1,5M | +20% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 66 | — | — | -750 | -148 | 222 | 329 | 1.187 | 1.739 | 1.619 | 1.253 | 913 | 1.400 |
| Staff expenses | -17 | -0 | -0 | -423 | -345 | -374 | -397 | -455 | -945 | -1.150 | -1.115 | -1.212 | -1.049 |
| EBITDA | 103 | 0 | 0 | -1.173 | -493 | -152 | -68 | 732 | 795 | 469 | 138 | -300 | 351 |
| Depreciation & amort. | -10 | -0 | -0 | -32 | -94 | -84 | -81 | -74 | -67 | -6 | -17 | -16 | -15 |
| EBIT | 93 | 0 | 0 | -1.205 | -587 | -236 | -149 | 658 | 728 | 463 | 120 | -315 | 336 |
| Net financials | 0 | 0 | 0 | -58 | -26 | -8 | -6 | -6 | -8 | -13 | -8 | -14 | -8 |
| Profit before tax | 96 | 0 | 0 | -1.263 | -613 | -244 | -155 | 652 | 720 | 450 | 112 | -330 | 328 |
| Tax | -0 | -0 | -0 | -0 | -108 | 15 | -34 | 144 | 163 | 101 | 29 | -71 | 73 |
| Net profit | 96 | 0 | 0 | -1.263 | -504 | -258 | -121 | 508 | 557 | 350 | 83 | -259 | 256 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 287 | 0 | 0 | 1.331 | 1.469 | 1.586 | 1.562 | 1.847 | 2.815 | 3.162 | 3.106 | 2.257 | 3.343 |
| Equity | 33 | 0 | 0 | -2.273 | 752 | 493 | 372 | 880 | 1.437 | 1.537 | 1.520 | 1.262 | 1.517 |
| Long-term debt | 0 | 0 | 0 | 2.500 | 0 | 0 | 0 | 0 | 182 | 105 | 29 | 0 | 0 |
| Short-term debt | -253 | 0 | 0 | 1.104 | 718 | 1.093 | 1.190 | 956 | 1.196 | 1.520 | 1.556 | 995 | 1.822 |
| Total debt | -253 | 0 | 0 | 3.604 | 718 | 1.093 | 1.190 | 956 | 1.378 | 1.625 | 1.584 | 995 | 1.822 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jesmig invest ApS | Company | 50.0% | 50.0% | 2017 |
Flexi Group ApS | Company | 25.0% | 25.0% | 2017 |
LAUTRUP-NISSEN HOLDING A/S | Company | 15.0% | 15.0% | 2016 |
| Individual | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrique Xavier Miguens Walter-Lauritzen | Board of Directors | 0 companies |
| Jesper Walter Rasmussen | Deputy Chairman | 0 companies |
| Hans Jensen Kjærgaard | Board of Directors | 0 companies |
| Per Lautrup-Nissen | Chairman | 0 companies |
| Simon Gamskær Agergaard | Board of Directors | 0 companies |