| Revenue | DKK 21,1M | +7% |
| EBITDA | DKK 6,6M | +28% |
| Net profit | DKK 5,1M | +34% |
| Total assets | DKK 19,7M | +13% |
| Equity | DKK 10,3M | +0% |
| Employees | 49 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.630 | 7.619 | 6.781 | 8.456 | 4.933 | 9.488 | 17.230 | 23.517 | 19.357 | 19.792 | 21.138 |
| Staff expenses | -5.663 | -5.775 | -7.424 | -7.014 | -6.071 | -8.253 | -12.811 | -18.166 | -14.366 | -14.642 | -14.536 |
| EBITDA | 1.967 | 1.844 | -643 | 1.442 | -1.138 | 1.235 | 4.419 | 5.351 | 4.990 | 5.149 | 6.602 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -5 | -17 | -63 | -231 | -250 | -249 | -142 |
| EBIT | 1.967 | 1.844 | -643 | 1.442 | -1.143 | 1.218 | 4.356 | 5.120 | 4.740 | 4.900 | 6.460 |
| Net financials | -4 | -29 | -21 | -21 | -19 | -29 | -20 | -42 | -43 | -3 | 80 |
| Profit before tax | 1.963 | 1.815 | -663 | 1.421 | -1.162 | 1.189 | 4.337 | 5.078 | 4.698 | 4.897 | 6.540 |
| Tax | 491 | 441 | -122 | 328 | -235 | 283 | 974 | 1.141 | 1.073 | 1.111 | 1.473 |
| Net profit | 1.472 | 1.374 | -542 | 1.093 | -927 | 907 | 3.362 | 3.937 | 3.625 | 3.786 | 5.067 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.351 | 4.549 | 6.178 | 5.141 | 9.207 | 5.544 | 12.460 | 16.470 | 14.537 | 17.460 | 19.659 |
| Equity | 2.022 | 2.846 | 1.887 | 2.980 | 2.053 | 2.065 | 5.192 | 7.129 | 8.654 | 10.340 | 10.307 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 85 | 283 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.329 | 1.703 | 4.292 | 2.162 | 7.154 | 3.376 | 6.518 | 8.888 | 4.793 | 6.947 | 8.925 |
| Total debt | 4.329 | 1.703 | 4.292 | 2.162 | 7.154 | 3.461 | 6.801 | 8.888 | 4.793 | 6.947 | 8.925 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOMBASTIC HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
KASPER WEDENDAHL HOLDING ApS | Company | 15.0% | 15.0% | 2016 |
Bacon Group A/S | Company | 15.0% | 15.0% | 2016 |
I/S BACON | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lykke Neiiendam | Management | 0 companies |
| Malene Bechmann Eikers | Board of Directors | 0 companies |
| Kasper Wedendahl | Board of Directors | 0 companies |
| Lotte Dyva-Toubro | Board of Directors | 0 companies |
| Line Toldberg Gamborg | Board of Directors | 0 companies |
| Sofie Andersen | Board of Directors | 0 companies |