| Revenue | DKK 1,2M | +1% |
| EBITDA | DKK 495K | +932% |
| Net profit | DKK 236K | +271% |
| Total assets | DKK 885K | +26% |
| Equity | DKK 361K | +190% |
| Employees | 9 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 450 | 899 | 537 | 503 | 557 | 938 | 1.405 | 1.539 | 1.914 | 412 | 1.238 | 1.249 |
| Staff expenses | -431 | -905 | -452 | -428 | -512 | -921 | -1.231 | -1.291 | -1.441 | -367 | -1.274 | -754 |
| EBITDA | -35 | -100 | 85 | 75 | 44 | 17 | 174 | 248 | 473 | 45 | -59 | 495 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -3 | -3 | -3 | -63 | -30 | -83 | -199 |
| EBIT | -35 | -100 | 85 | 75 | 44 | 14 | 171 | 246 | 410 | 15 | -143 | 295 |
| Net financials | -7 | -6 | -1 | -3 | -1 | 0 | -0 | 5 | 6 | -2 | -8 | -7 |
| Profit before tax | -42 | -107 | 84 | 73 | 43 | 15 | 171 | 250 | 417 | 13 | -151 | 288 |
| Tax | -8 | -22 | 21 | 11 | 22 | 5 | 41 | 60 | 98 | 6 | -13 | 52 |
| Net profit | -35 | -84 | 63 | 62 | 21 | 10 | 130 | 190 | 319 | 7 | -138 | 236 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 167 | 191 | 169 | 216 | 267 | 441 | 839 | 1.429 | 1.274 | 1.211 | 703 | 885 |
| Equity | 45 | -39 | 24 | 85 | 106 | 116 | 46 | 236 | 555 | 262 | 124 | 361 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 212 | 59 | 85 | 0 | 0 | 0 |
| Short-term debt | 121 | 230 | 146 | 131 | 160 | 324 | 581 | 1.132 | 625 | 942 | 576 | 524 |
| Total debt | 121 | 230 | 146 | 131 | 160 | 324 | 793 | 1.192 | 710 | 942 | 576 | 524 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2024 | — | — |
AJ Founder | Founder | 2013 | — | — |
MT Management | Management | 2025 | — | — |
DP | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Henrik Lyngsø Holding ApS | Company | 50.0% | 50.0% | 2025 |
JoMaKa ApS | Company | 50.0% | 50.0% | 2025 |
TOBFRAN HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
MACC HOLDING IVS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lyngsø Graham Olsen | Management | 0 companies |
| Allan Jørgensen | Founder | 0 companies |
| Martin Thy Asmussen | Management | 0 companies |
| Damian Pawel Tobiasiewicz Frandsen | Founder | 0 companies |