| Revenue | DKK 3,3M | +27% |
| EBITDA | DKK 728K | +97% |
| Net profit | DKK 566K | +99% |
| Total assets | DKK 1,6M | +69% |
| Equity | DKK 1M | +125% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.504 | — | 1.938 | 2.244 | 2.151 | 2.260 | 2.614 | 2.978 | 2.457 | 2.585 | 3.289 |
| Staff expenses | -3.102 | -2.001 | -1.703 | -2.004 | -1.939 | -2.068 | -1.838 | -2.039 | -1.964 | -2.216 | -2.561 |
| EBITDA | 514 | 258 | 235 | 240 | 212 | 192 | 776 | 935 | 493 | 369 | 728 |
| Depreciation & amort. | 56 | -0 | -14 | -11 | -8 | -4 | -4 | -0 | -0 | -0 | -0 |
| EBIT | 458 | 258 | 221 | 229 | 204 | 188 | 772 | 935 | 493 | 369 | 728 |
| Net financials | 0 | -2 | 1 | 2 | -1 | 0 | -1 | -9 | -11 | -2 | 0 |
| Profit before tax | 458 | 256 | 222 | 231 | 203 | 188 | 771 | 926 | 482 | 367 | 728 |
| Tax | 112 | 61 | 51 | 52 | 45 | 42 | 170 | 205 | 109 | 82 | 162 |
| Net profit | 346 | 195 | 171 | 179 | 158 | 146 | 601 | 721 | 373 | 285 | 566 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.315 | 1.178 | 1.197 | 1.462 | 1.568 | 1.807 | 1.650 | 2.212 | 2.297 | 968 | 1.632 |
| Equity | 426 | 621 | 791 | 970 | 1.127 | 1.273 | 874 | 1.595 | 1.968 | 453 | 1.019 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 61 | 172 | 0 | 0 | 0 | 0 |
| Short-term debt | 877 | 550 | 401 | 488 | 438 | 471 | 603 | 617 | 329 | 515 | 613 |
| Total debt | 877 | 550 | 401 | 488 | 438 | 532 | 775 | 617 | 329 | 515 | 613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2013 | — | — |
JN Management | Management | 2014 | — | — |
PA Management | Management | 2013 | — | — |
MG Management | Management | 2014 | — | — |
TM Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Rødbro | Management | 0 companies |
| Jon Nicklas Lind | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Mats Gösta Blomqvist | Management | 0 companies |
| Thom Meyer Mathisen | Management | 0 companies |