| Revenue | DKK 2,9M | +12% |
| EBITDA | DKK 772K | +28% |
| Net profit | DKK 531K | +31% |
| Total assets | DKK 1,9M | -11% |
| Equity | DKK 722K | -27% |
| Employees | 27 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.718 | 1.499 | 1.425 | 1.717 | 1.832 | 1.622 | 1.857 | 1.943 | 2.303 | 2.600 | 2.911 |
| Staff expenses | -1.620 | -1.301 | -1.221 | -1.430 | -1.457 | -1.347 | -1.365 | -1.447 | -1.654 | -1.997 | -2.139 |
| EBITDA | 98 | 198 | 203 | 287 | 376 | 275 | 492 | 496 | 649 | 604 | 772 |
| Depreciation & amort. | -60 | -69 | -74 | -85 | -90 | -83 | -80 | -85 | -87 | -85 | -99 |
| EBIT | 38 | 129 | 129 | 202 | 286 | 191 | 413 | 411 | 561 | 519 | 673 |
| Net financials | -20 | -8 | -2 | 7 | 17 | -3 | -4 | -4 | 9 | -2 | 8 |
| Profit before tax | 19 | 121 | 128 | 209 | 303 | 189 | 409 | 407 | 571 | 520 | 681 |
| Tax | 4 | 27 | 28 | 46 | 67 | 42 | 90 | 90 | 126 | 114 | 150 |
| Net profit | 14 | 94 | 99 | 163 | 236 | 147 | 319 | 318 | 445 | 406 | 531 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 845 | 908 | 1.027 | 1.043 | 1.450 | 1.567 | 2.044 | 2.100 | 1.877 | 2.109 | 1.877 |
| Equity | 64 | 158 | 257 | 420 | 656 | 803 | 922 | 940 | 1.085 | 991 | 722 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 776 | 745 | 767 | 623 | 794 | 763 | 1.122 | 1.160 | 792 | 1.117 | 1.140 |
| Total debt | 776 | 745 | 767 | 623 | 794 | 763 | 1.122 | 1.160 | 792 | 1.117 | 1.140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Management | Management | 2014 | — | — |
CA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MINI STEP ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Dalgaard Langvad | Management | 0 companies |
| Claus Anton Märcher Jensen | Management | 0 companies |