| Revenue | DKK 2,4M | +26% |
| EBITDA | DKK 20K | +241% |
| Net profit | DKK 19K | +326% |
| Total assets | DKK 698K | -7% |
| Equity | DKK 115K | -67% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | 64 | 458 | 908 | 1.266 | 1.622 | 2.002 | 2.385 | 2.445 | 2.045 | 2.472 | 1.901 | 2.403 |
| Staff expenses | -0 | -1 | -241 | -680 | -963 | -1.225 | -1.701 | -2.140 | -2.113 | -1.776 | -2.137 | -1.682 | -2.117 |
| EBITDA | -1 | 5 | 35 | 32 | 46 | 231 | 24 | 25 | 53 | 22 | 117 | -14 | 20 |
| Depreciation & amort. | -0 | -0 | -0 | -22 | -17 | -7 | -8 | -10 | -8 | -4 | -3 | -0 | -0 |
| EBIT | -1 | 5 | 35 | 9 | 28 | 223 | 16 | 14 | 45 | 18 | 114 | -14 | 20 |
| Net financials | 0 | 0 | 0 | -1 | -0 | 0 | -0 | -1 | -2 | -2 | -0 | -0 | -0 |
| Profit before tax | -1 | 5 | 35 | 9 | 28 | 223 | 15 | 13 | 43 | 16 | 114 | -14 | 20 |
| Tax | -0 | 1 | 9 | 2 | 6 | 49 | 3 | -13 | -6 | -9 | 22 | -6 | 1 |
| Net profit | -1 | 4 | 25 | 7 | 22 | 174 | 12 | 26 | 49 | 25 | 92 | -8 | 19 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 79 | 94 | 228 | 324 | 417 | 724 | 667 | 1.235 | 995 | 691 | 993 | 751 | 698 |
| Equity | 79 | 83 | 108 | 90 | 107 | 261 | 163 | 189 | 238 | 262 | 355 | 347 | 115 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 11 | 101 | 163 | 206 | 427 | 462 | 928 | 756 | 428 | 638 | 404 | 556 |
| Total debt | 0 | 11 | 101 | 163 | 206 | 427 | 462 | 1.046 | 756 | 428 | 638 | 404 | 556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2013 | — | — |
SF Management | Management | 2013 | — | — |
MS Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
METODISK ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Adam Langwadt | Management | 0 companies |
| Søren Farsø | Management | 0 companies |
| Martin Steenbock Nielsen | Management | 0 companies |