| Revenue | DKK 3,9M | -20% |
| EBITDA | DKK 239K | -68% |
| Net profit | DKK 66K | -83% |
| Total assets | DKK 3,6M | -14% |
| Equity | DKK 1,6M | +4% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 669 | 652 | 1.856 | 1.389 | 2.517 | 2.064 | 3.595 | 3.868 | 3.683 | 4.043 | 4.855 | 3.878 |
| Staff expenses | -274 | -489 | -595 | -1.143 | -1.497 | -1.552 | -2.005 | -2.428 | -2.792 | -2.914 | -4.103 | -3.638 |
| EBITDA | -33 | 163 | 812 | 246 | 1.020 | 512 | 1.590 | 1.441 | 891 | 1.130 | 752 | 239 |
| Depreciation & amort. | -22 | -27 | -31 | -0 | -50 | -52 | -62 | -64 | -57 | -46 | -191 | -77 |
| EBIT | -55 | 136 | 781 | 246 | 970 | 460 | 1.528 | 1.377 | 834 | 1.084 | 561 | 162 |
| Net financials | -0 | -1 | -2 | -4 | -7 | -11 | 4 | -37 | -52 | -29 | -48 | -66 |
| Profit before tax | -55 | 135 | 779 | 242 | 963 | 450 | 1.532 | 1.340 | 782 | 1.055 | 512 | 95 |
| Tax | 4 | 41 | 179 | 62 | 221 | 109 | 348 | 306 | 182 | 240 | 123 | 29 |
| Net profit | -59 | 94 | 600 | 180 | 742 | 341 | 1.184 | 1.034 | 600 | 815 | 389 | 66 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 99 | 209 | 1.090 | 1.082 | 2.174 | 2.098 | 4.234 | 5.345 | 4.159 | 4.399 | 4.230 | 3.635 |
| Equity | 21 | 115 | 615 | 295 | 1.037 | 478 | 1.322 | 1.356 | 956 | 1.170 | 1.560 | 1.626 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87 |
| Short-term debt | 78 | 94 | 475 | 786 | 1.137 | 1.612 | 2.894 | 3.970 | 3.186 | 3.213 | 2.671 | 1.922 |
| Total debt | 78 | 94 | 475 | 786 | 1.137 | 1.612 | 2.894 | 3.970 | 3.186 | 3.213 | 2.671 | 2.009 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2013 | — | — |
MN Management | Management | 2013 | — | — |
FB | Audit | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L'ÉQUIPE HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Friese Eriksen | Management | 0 companies |
| Marie Nipper | Management | 0 companies |
| Frank Bergmann Hansen | Audit | 0 companies |