| Revenue | DKK 1,1M | -5% |
| EBITDA | DKK 97K | -26% |
| Net profit | DKK 49K | -34% |
| Total assets | DKK 613K | +3% |
| Equity | DKK 288K | +20% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.162 | 1.140 | 941 | 916 | 784 | 867 | 921 | 1.085 | 1.042 | 1.136 | 1.181 | 1.119 |
| Staff expenses | -1.035 | -1.123 | -972 | -861 | -695 | -787 | -849 | -950 | -1.022 | -1.045 | -1.051 | -1.022 |
| EBITDA | 127 | 18 | -31 | 55 | 89 | 80 | 72 | 135 | 21 | 91 | 131 | 97 |
| Depreciation & amort. | -36 | -48 | -48 | -69 | -63 | -51 | -38 | -42 | -28 | -71 | -31 | -32 |
| EBIT | 91 | -31 | -79 | -14 | 26 | 29 | 34 | 94 | -7 | 19 | 99 | 65 |
| Net financials | 0 | -2 | -0 | -1 | -2 | 0 | -6 | -11 | -12 | -6 | -5 | -3 |
| Profit before tax | 91 | -33 | -80 | -15 | 24 | 29 | 28 | 83 | -19 | 13 | 95 | 63 |
| Tax | 23 | -6 | -15 | -3 | 6 | 6 | 8 | 18 | -3 | 3 | 21 | 14 |
| Net profit | 68 | -27 | -64 | -12 | 19 | 23 | 20 | 65 | -17 | 10 | 74 | 49 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 618 | 750 | 612 | 715 | 550 | 440 | 711 | 735 | 515 | 562 | 594 | 613 |
| Equity | 148 | 121 | 57 | 45 | 64 | 87 | 107 | 172 | 155 | 165 | 239 | 288 |
| Long-term debt | 21 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 447 | 608 | 555 | 670 | 486 | 353 | 605 | 563 | 360 | 397 | 355 | 326 |
| Total debt | 468 | 629 | 555 | 670 | 486 | 353 | 605 | 563 | 360 | 397 | 355 | 326 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Magdalena Dam | Founder | 0 companies |