| Revenue | DKK 8,7M | +4% |
| EBITDA | DKK 438K | -13% |
| Net profit | DKK 267K | +49% |
| Total assets | DKK 3,9M | +34% |
| Equity | DKK 1,9M | +16% |
| Employees | 10 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.847 | 4.376 | 4.014 | 5.532 | 6.724 | 6.465 | 9.468 | 4.509 | 6.429 | 6.983 | 8.406 | 8.735 |
| Staff expenses | -1.163 | -3.097 | -3.635 | -3.635 | -4.711 | -5.790 | -5.789 | -6.398 | -6.060 | -6.199 | -7.901 | -8.298 |
| EBITDA | 675 | 1.263 | 382 | 1.622 | 2.014 | 675 | 3.679 | -1.889 | 369 | 784 | 505 | 438 |
| Depreciation & amort. | -0 | -0 | -25 | -30 | -40 | -44 | -46 | -67 | -61 | -59 | -62 | -68 |
| EBIT | 675 | 1.263 | 358 | 1.592 | 1.974 | 631 | 3.634 | -1.955 | 308 | 725 | 443 | 370 |
| Net financials | -15 | -23 | -2 | -7 | 1 | -8 | 1 | -22 | -19 | -9 | -117 | -3 |
| Profit before tax | 660 | 1.240 | 356 | 1.585 | 1.975 | 623 | 3.635 | -1.978 | 288 | 716 | 326 | 367 |
| Tax | 174 | 309 | 87 | 362 | 483 | 215 | 834 | -399 | 80 | 180 | 147 | 100 |
| Net profit | 486 | 931 | 269 | 1.222 | 1.492 | 408 | 2.800 | -1.578 | 208 | 536 | 179 | 267 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.652 | 2.439 | 2.106 | 2.923 | 3.530 | 2.478 | 7.031 | 4.603 | 4.585 | 4.180 | 2.882 | 3.869 |
| Equity | 566 | 1.197 | 666 | 1.688 | 1.980 | 988 | 3.788 | 1.210 | 1.418 | 1.954 | 1.633 | 1.899 |
| Long-term debt | 0 | 0 | 0 | 0 | 475 | 207 | 1.035 | 894 | 648 | 0 | 143 | 102 |
| Short-term debt | 1.086 | 1.240 | 1.440 | 1.235 | 1.067 | 1.268 | 2.177 | 2.499 | 2.520 | 2.191 | 1.067 | 1.830 |
| Total debt | 1.086 | 1.242 | 1.440 | 1.235 | 1.542 | 1.474 | 3.212 | 3.393 | 3.167 | 2.191 | 1.210 | 1.932 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2013 | — | — |
CA Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FALCKGLAVINDHOLDING ApS | Company | 50.0% | 50.0% | 2020 |
EKDAHL HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ane Falck Glavind | Management | 0 companies |
| Catrine Amalie Ekdahl | Management | 0 companies |